DSV A/S

Chart & Performance

D1W1MN

P/E

31.45

P/S

1.90

EPS

43.03

Div Yield, %

0.52%

Shrs. gr., 5y

0.61%

Rev. gr., 5y

12.03%

Revenues

167.11b

+10.82%

Net income

10.11b

-17.91%

CFO

11.65b

-29.21%

Dividend

Mar 15, 20247 DKK/sh

Earnings

Apr 22, 2025

Profile

DSV A/S provides transport and logistics services in Europe, the Middle East, Africa, North America, South America, Asia, Australia, and the Pacific. It operates through three segments: Air & Sea, Road, and Solutions. The company offers air freight, air freight compliance and carrier, and rail freight services; sea freight, and sea freight compliance and carrier services, as well as freight containers. It also provides road freight services, such as part and full loads, groupage, specialized transport, express, and online and document handling services; and workshops. In addition, the company offers logistics solutions for automotive, consumer products, healthcare, high-tech, and industrial sectors; and inventory management solutions. Further, it provides project transport services, such as industrial projects, renewable energy, government logistics, ship charter, and air charter services; and courier and warehousing services. The company was formerly known as DSV Panalpina A/S and changed its name to DSV A/S in September 2021. DSV A/S was incorporated in 1976 and is headquartered in Hedehusene, Denmark.

URL

https://www.dsv.com/

IPO date

Jan 01, 1987

Employees

74,178

Domiciled in

Incorporated in

Valuation

Order:

Title DKK in thousands, except ratios and share amounts	FY	FY	FY	FY	FY	FY	FY	FY	FY	FY
Title DKK in thousands, except ratios and share amounts	2024‑12	2023‑12	2022‑12	2021‑12	2020‑12	2019‑12	2018‑12	2017‑12	2016‑12	2015‑12
Income
Revenues	167,106,000 10.82%	150,785,000 -36.02%	235,665,000 29.27%
Cost of revenue	124,132,000	106,967,000	183,516,000
Unusual Expense (Income)
NOPBT	42,974,000	43,818,000	52,149,000
NOPBT Margin	25.72%	29.06%	22.13%
Operating Taxes	3,248,000	4,083,000	5,550,000
Tax Rate	7.56%	9.32%	10.64%
NOPAT	39,726,000	39,735,000	46,599,000
Net income	10,109,000 -17.91%	12,315,000 -29.90%	17,568,000 56.79%
Dividends	(1,533,000)	(1,424,000)	(1,320,000)
Dividend yield	0.48%	0.56%	0.52%
Proceeds from repurchase of equity	34,760,000	(12,203,000)	(19,695,000)
BB yield	-10.95%	4.78%	7.79%
Debt
Debt current	4,641,000	5,947,000	4,391,000
Long-term debt	99,849,000	52,090,000	51,355,000
Deferred revenue
Other long-term liabilities	4,244,000	5,053,000	5,443,000
Net debt	22,700,000	49,124,000	43,125,000
Cash flow
Cash from operating activities	11,651,000	16,458,000	26,846,000
CAPEX	(2,092,000)	(2,030,000)	(1,794,000)
Cash from investing activities	(2,375,000)	(2,030,000)	(966,000)
Cash from financing activities	67,943,000	(17,574,000)	(24,245,000)
FCF	28,885,000	78,309,000	6,365,000
Balance
Cash	81,790,000	6,452,000	10,160,000
Long term investments		2,461,000	2,461,000
Excess cash	73,434,700	1,373,750	837,750
Stockholders' equity	114,266,000	69,684,000	71,743,000
Invested Capital	128,129,300	112,735,250	112,071,250
ROIC	32.99%	35.35%	41.82%
ROCE	21.28%	38.20%	45.98%
EV
Common stock shares outstanding	207,574	215,518	230,467
Price	1,529.00 28.98%	1,185.50 8.12%	1,096.50 -28.22%
Market cap	317,379,926 24.22%	255,496,589 1.10%	252,707,066 -28.89%
EV	340,400,926	304,883,589	296,054,066
EBITDA	42,974,000	49,129,000	57,220,000
EV/EBITDA	7.92	6.21	5.17
Interest	1,972,000	1,502,000	1,379,000
Interest/NOPBT	4.59%	3.43%	2.64%