AP MOLLER MAERSK Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 10.330 DKK | +6,17% |
|
+7,96% | -14,91% |
| 26/04 | Transcript : A.P. Møller - Mærsk A/S - Shareholder/Analyst Call | |
| 24/04 | Maersk zou beperkte binnenvaartdienst kunnen aanbieden in Baltimore | RE |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 28.033 | 41.980 | 64.215 | 39.319 | 28.541 | 23.030 | - | - |
| Bedrijfswaarde 1 | 39.695 | 51.212 | 62.685 | 26.687 | 23.883 | 21.711 | 23.425 | 23.437 |
| K/w-verhouding | -360 x | 15,5 x | 3,81 x | 1,41 x | 7,92 x | -32,8 x | -44,4 x | 49,1 x |
| Dividendrendement | 1,53% | 2,45% | 10,7% | 27,7% | 4,12% | 2,04% | 1,55% | 1,75% |
| Marktkapitalisatie/omzet | 0,72 x | 1,06 x | 1,04 x | 0,48 x | 0,56 x | 0,48 x | 0,47 x | 0,45 x |
| Bedrijfswaarde/omzet | 1,02 x | 1,29 x | 1,01 x | 0,33 x | 0,47 x | 0,45 x | 0,48 x | 0,46 x |
| Bedrijfswaarde/EBITDA | 6,95 x | 6,23 x | 2,61 x | 0,72 x | 2,49 x | 3,84 x | 4,03 x | 3,33 x |
| Bedrijfswaarde/FCF | 7,87 x | 7,53 x | 3,29 x | 0,88 x | 3,98 x | -8,22 x | -12,8 x | -21,2 x |
| FCF Yield | 12,7% | 13,3% | 30,4% | 114% | 25,1% | -12,2% | -7,84% | -4,71% |
| Price to Book | 1,08 x | 1,48 x | 1,5 x | 0,64 x | 0,56 x | 0,47 x | 0,48 x | 0,46 x |
| Aantal aandelen (in duizenden) | 20.098 | 19.408 | 18.715 | 17.649 | 16.007 | 15.768 | - | - |
| Referentieprijs 2 | 1.441 | 2.247 | 3.572 | 2.249 | 1.798 | 1.479 | 1.479 | 1.479 |
| Datum van publicatie | 20/02/20 | 10/02/21 | 9/02/22 | 8/02/23 | 8/02/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 38.890 | 39.740 | 61.787 | 81.529 | 51.065 | 48.175 | 48.911 | 51.153 |
| EBITDA 1 | 5.712 | 8.226 | 24.036 | 36.813 | 9.591 | 5.647 | 5.813 | 7.037 |
| Bedrijfsresultaat (EBIT) 1 | 1.725 | 4.186 | 19.674 | 30.860 | 3.934 | -507,3 | -470,1 | 803 |
| Operationele Marge | 4,44% | 10,53% | 31,84% | 37,85% | 7,7% | -1,05% | -0,96% | 1,57% |
| Resultaat voor belastingen (EBT) 1 | 967 | 3.307 | 18.730 | 30.231 | 4.362 | -1.292 | -418,7 | 739,1 |
| Nettowinst (verlies) 1 | -84 | 2.850 | 17.942 | 29.198 | 3.822 | -861,3 | -302,8 | 963,9 |
| Nettomarge | -0,22% | 7,17% | 29,04% | 35,81% | 7,48% | -1,79% | -0,62% | 1,88% |
| WPA 2 | -4,000 | 145,0 | 938,0 | 1.595 | 227,0 | -45,14 | -33,31 | 30,12 |
| Free Cash Flow 1 | 5.045 | 6.804 | 19.046 | 30.313 | 5.997 | -2.641 | -1.837 | -1.105 |
| FCF-marge | 12,97% | 17,12% | 30,83% | 37,18% | 11,74% | -5,48% | -3,76% | -2,16% |
| Kasstroomconversie (ebitda) | 88,32% | 82,71% | 79,24% | 82,34% | 62,53% | - | - | - |
| Kasstroomconversie (nettowinst) | - | 238,74% | 106,15% | 103,82% | 156,91% | - | - | - |
| Dividend per aandeel 2 | 22,00 | 55,00 | 381,0 | 623,0 | 74,00 | 30,24 | 22,93 | 25,89 |
| Datum van publicatie | 20/02/20 | 10/02/21 | 9/02/22 | 8/02/23 | 8/02/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 16.612 | 18.506 | 19.292 | 21.650 | 22.767 | 17.820 | 14.207 | 12.988 | 12.129 | 11.741 | 12.545 | 12.287 | 11.947 | 11.705 | 11.569 |
| EBITDA 1 | 6.943 | 7.990 | 9.084 | 10.327 | 10.862 | 6.540 | 3.969 | 2.905 | 1.878 | 839 | 1.590 | 1.539 | 1.252 | 864,3 | 914 |
| Bedrijfsresultaat (EBIT) 1 | 5.859 | 6.634 | 7.273 | 8.988 | 9.477 | 5.122 | 2.326 | 1.607 | 538 | -537 | 150 | -180,5 | -492,7 | -683,7 | -588 |
| Operationele Marge | 35,27% | 35,85% | 37,7% | 41,52% | 41,63% | 28,74% | 16,37% | 12,37% | 4,44% | -4,57% | 1,2% | -1,47% | -4,12% | -5,84% | -5,08% |
| Resultaat voor belastingen (EBT) 1 | 5.674 | 6.291 | 6.979 | 8.785 | 9.174 | 5.293 | 2.516 | 1.591 | 691 | -436 | 180,5 | -56,4 | -441,4 | -698,6 | -430,6 |
| Nettowinst (verlies) 1 | 5.438 | 6.094 | 6.776 | 8.593 | 8.879 | 4.950 | 2.284 | 1.453 | 521 | -436 | 225,2 | -55,76 | -420,4 | -706,5 | -104,6 |
| Nettomarge | 32,74% | 32,93% | 35,12% | 39,69% | 39% | 27,78% | 16,08% | 11,19% | 4,3% | -3,71% | 1,8% | -0,45% | -3,52% | -6,04% | -0,9% |
| WPA 2 | 287,0 | 323,0 | 363,0 | 464,0 | 487,0 | 277,0 | 131,0 | 85,00 | 31,00 | -27,00 | 6,026 | -2,725 | -10,60 | -31,06 | -28,88 |
| Dividend per aandeel 2 | - | 384,2 | - | - | - | 623,0 | - | - | - | 74,00 | - | - | - | - | - |
| Datum van publicatie | 2/11/21 | 9/02/22 | 4/05/22 | 3/08/22 | 2/11/22 | 8/02/23 | 4/05/23 | 4/08/23 | 3/11/23 | 8/02/24 | - | - | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 11.662 | 9.232 | - | - | - | - | 395 | 406 |
| Nettokaspositie 1 | - | - | 1.530 | 12.632 | 4.658 | 1.319 | - | - |
| Hefboom (schuld/ebitda) | 2,042 x | 1,122 x | - | - | - | - | 0,068 x | 0,0577 x |
| Free Cash Flow 1 | 5.045 | 6.804 | 19.046 | 30.313 | 5.997 | -2.641 | -1.837 | -1.105 |
| ROE (netto-inkomsten/eigen vermogen) | 1,67% | 9,84% | 48,6% | 53,8% | 6,48% | -0,89% | -0,41% | 1,47% |
| ROA (netto-inkomsten/totale activa) | 0,9% | 5,11% | 28,2% | 35,2% | 4,35% | -2,77% | -1,67% | -0,27% |
| Totale activa 1 | -9.298 | 55.762 | 63.708 | 82.976 | 87.890 | 31.109 | 18.088 | -361.505 |
| Nettoactief per aandeel 2 | 1.338 | 1.521 | 2.379 | 3.506 | 3.207 | 3.132 | 3.095 | 3.187 |
| Cashflow per aandeel 2 | 288,0 | 399,0 | 1.151 | 1.883 | 572,0 | 430,0 | 360,0 | 478,0 |
| Capex 1 | 2.035 | 1.322 | 2.976 | 4.163 | 3.646 | 4.630 | 4.544 | 4.896 |
| Capex/omzet | 5,23% | 3,33% | 4,82% | 5,11% | 7,14% | 9,61% | 9,29% | 9,57% |
| Datum van publicatie | 20/02/20 | 10/02/21 | 9/02/22 | 8/02/23 | 8/02/24 | - | - | - |
1USD in Miljoen2USD
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
C
Verkoop
Koop
Gemiddeld advies
Houden
Aantal analisten
19
Laatste slotkoers
1.479
USD
Gemiddelde koersdoel
1.649
USD
Spread / Gemiddelde doel
+11,51%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| -14,91% | 23,03 mld. | |
| +24,30% | 31,49 mld. | |
| +21,02% | 23,83 mld. | |
| -3,80% | 12,27 mld. | |
| +4,34% | 10,85 mld. | |
| +45,92% | 9,64 mld. | |
| +3,71% | 9,39 mld. | |
| -1,74% | 9,03 mld. | |
| +3,13% | 7,96 mld. | |
| -22,98% | 7,55 mld. |
- Beurs
- Aandelen
- Koers MAERSK B
- Financiën AP Moller Maersk
