image

Key Info

AP Moller - Maersk A/S Web - www.maersk.com

Tel - 45-33-63-33-63

Next Reporting Date - 17.05.2018

News

Top Headlines

Select Equity Data Snapshot


Historic and Consesus Forecast numbers from Bloomberg USD mn




AP Moller - Maersk A/S, , Transportation





Fundamentals

Year2013201420152016201720182019
Revenue47,569.0040,308.0027,266.0030,945.0037,312.6839,312.0541,168.37
Year2013201420152016201720182019
Operating Profit5,511.001,608.00170.00671.002,154.333,172.003,984.67
Year2013201420152016201720182019
PTP5,311.001,447.00-298.0025.001,539.192,795.753,331.64
Year2013201420152016201720182019
Net Income3,092.751,537.00711.00356.001,452.292,581.883,026.80
Year2013201420152016201720182019
EPS141.7371.8334.2217.1560.66118.01139.04
Year2013201420152016201720182019
DPS49.0044.0021.0024.0047.2047.4754.93
Year2013201420152016201720182019
EBITDA10,172.006,383.002,665.003,686.005,040.786,210.776,651.05
Year2013201420152016201720182019
BPS1,925.511,661.781,507.211,474.721,505.831,564.691,698.55
Year2013201420152016201720182019
Capex-8,639.00-7,132.00-1,998.00-3,599.00-2,483.20-2,283.57-2,270.62
Year2013201420152016201720182019
FCF122.00837.002,329.001,001.002,227.453,226.813,858.79




Growth

Year201420152016201720182019
revenue Growth-15.3%-32.4%13.5%20.6%5.4%4.7%
Year201420152016201720182019
Operating Profit Growth-70.8%-89.4%294.7%221.1%47.2%25.6%
Year201420152016201720182019
PTP Growth-72.8%0.0%0.0%6,056.8%81.6%19.2%
Year201420152016201720182019
Net Income Growth-50.3%-53.7%-49.9%307.9%77.8%17.2%
Year201420152016201720182019
EPS Growth-49.3%-52.4%-49.9%253.6%94.5%17.8%
Year201420152016201720182019
DPS Growth-10.2%-52.3%14.3%96.6%0.6%15.7%
Year201420152016201720182019
EBITDA Growth-37.2%-58.2%38.3%36.8%23.2%7.1%
Year201420152016201720182019
BPS Growth-13.7%-9.3%-2.2%2.1%3.9%8.6%
Year201420152016201720182019
Net Incom GAAP Growth-84.2%0.0%0.0%0.0%3.6%19.8%
Year201420152016201720182019
Capex Growth-17.4%-72.0%80.1%-31.0%-8.0%-0.6%
Year201420152016201720182019
FCF Growth586.1%178.3%-57.0%122.5%44.9%19.6%




Ratios

Year2013201420152016201720182019
PE RATIO20.0035.00
Year2013201420152016
EV TO T12M EBIT9.0022.00260.0078.00
Year201720182019
BEST CURRENT EV BEST EBIT22.0014.0012.00
Year2013201420152016201720182019
EV/EBITDA5.005.0016.0014.009.007.007.00
Year201320142015201620172018
P/S0.000.001.001.000.000.00
Year20132014201520162017201820192019
P/B1.000.001.001.000.00
Year2013201420152016201720182019
DIVIDEND YIELD2.003.001.001.00
Year2013201420152016201720182019
GROSS MARGIN13.0015.0015.00
Year2013201420152016201720182019
ROA7.001.00-3.00-1.002.004.004.00
Year2013201420152016201720182019
ROE12.002.00-5.00-3.005.008.009.00
Year2013201420152016
CUR RATIO1.001.001.001.00
Year2013201420152016
INTEREST COVERAGE RATIO10.003.000.001.00
Year201320142015
TOT DEBT TO TOT CAP22.0026.0032.00
Year2016
Debt/Equity29.00
Year20132014201520162017201820182019
EBITDA Margin21.0015.009.0011.0013.000.0015.0016.00
Year20132014201520162017
Operating Margin11.003.000.002.000.00
Year2013201420152016201720182019
Profit Margin10.001.00-7.00-3.000.000.000.00
Year2013201420152016
Tax Rate55.0036.00876.00
Year2017
Market Cap30,158.00
Year2017
Number of Employees75,813.00