DSV A/S
CSE:DSV

Watchlist Manager
DSV A/S Logo
DSV A/S
CSE:DSV
Watchlist
Price: 1 513 DKK 0.4% Market Closed
Market Cap: 354.4B DKK
Have any thoughts about
DSV A/S?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

160.1B
+6%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+5%
5 Years
+87%
7 Years
+118%
10 Years
+234%
16.1B
+0.1%
Operating Income
Growth Rates:
1 Year
-13%
3 Years
+17%
5 Years
+160%
7 Years
+249%
10 Years
+494%
10.8B
+0.4%
Net Income
Growth Rates:
1 Year
-18%
3 Years
+18%
5 Years
+158%
7 Years
+288%
10 Years
+635%

Earnings Waterfall
DSV A/S

Revenue
160.1B DKK
Cost of Revenue
-117.5B DKK
Gross Profit
42.6B DKK
Operating Expenses
-26.5B DKK
Operating Income
16.1B DKK
Other Expenses
-5.3B DKK
Net Income
10.8B DKK

Income Statement
DSV A/S

Rotate your device to view
Income Statement
Currency: DKK
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
47 900
N/A
48 582
+1%
49 581
+2%
50 546
+2%
50 802
+1%
50 869
+0%
53 587
+5%
58 066
+8%
62 736
+8%
67 747
+8%
70 651
+4%
71 969
+2%
73 499
+2%
74 901
+2%
75 058
+0%
75 625
+1%
77 127
+2%
79 053
+2%
80 652
+2%
81 240
+1%
85 524
+5%
94 701
+11%
102 031
+8%
110 734
+9%
114 338
+3%
115 932
+1%
122 239
+5%
131 288
+7%
152 720
+16%
182 306
+19%
209 815
+15%
234 733
+12%
245 736
+5%
235 665
-4%
215 494
-9%
190 472
-12%
165 488
-13%
150 785
-9%
148 171
-2%
151 601
+2%
160 120
+6%
Gross Profit
Cost of Revenue
(39 715)
(40 343)
(41 156)
(41 895)
(41 946)
(41 817)
(43 857)
(47 336)
(51 070)
(55 216)
(57 568)
(58 775)
(60 146)
(61 406)
(61 570)
(61 868)
(63 059)
(64 600)
(65 103)
(64 765)
(67 298)
(70 947)
(78 166)
(84 126)
(85 932)
(87 398)
(92 604)
(100 706)
(119 567)
(144 691)
(167 108)
(186 281)
(193 569)
(183 516)
(164 831)
(142 556)
(120 461)
(106 967)
(105 479)
(109 399)
(117 487)
Gross Profit
8 185
N/A
8 239
+1%
8 425
+2%
8 651
+3%
8 856
+2%
9 052
+2%
9 730
+7%
10 730
+10%
11 666
+9%
12 531
+7%
13 083
+4%
13 194
+1%
13 353
+1%
13 495
+1%
13 488
0%
13 757
+2%
14 068
+2%
14 453
+3%
15 549
+8%
16 475
+6%
18 226
+11%
23 754
+30%
23 865
+0%
26 608
+11%
28 406
+7%
28 534
+0%
29 635
+4%
30 582
+3%
33 153
+8%
37 615
+13%
42 707
+14%
48 452
+13%
52 167
+8%
52 149
0%
50 663
-3%
47 916
-5%
45 027
-6%
43 818
-3%
42 692
-3%
42 202
-1%
42 633
+1%
Operating Income
Operating Expenses
(5 471)
(5 613)
(5 706)
(5 824)
(5 906)
(6 002)
(6 678)
(7 587)
(8 371)
(9 056)
(9 122)
(8 893)
(8 742)
(8 617)
(8 583)
(8 643)
(8 760)
(9 003)
(9 801)
(10 545)
(12 018)
(17 100)
(17 099)
(18 860)
(19 718)
(19 014)
(18 614)
(18 603)
(19 427)
(21 392)
(23 055)
(24 918)
(26 599)
(26 945)
(27 283)
(27 284)
(26 505)
(26 132)
(26 000)
(26 116)
(26 523)
Selling, General & Administrative
(5 045)
(5 094)
(5 187)
(5 306)
(5 389)
(5 477)
(6 104)
(6 934)
(7 642)
(8 281)
(8 342)
(8 128)
(7 990)
(7 831)
(7 797)
(7 869)
(7 984)
(8 241)
(8 412)
(8 528)
(9 251)
(13 462)
(13 232)
(14 750)
(15 562)
(14 975)
(14 664)
(14 732)
(15 500)
(17 198)
(18 630)
(20 219)
(21 676)
(21 874)
(22 123)
(22 055)
(21 216)
(20 821)
(20 604)
(20 627)
(20 932)
Depreciation & Amortization
(493)
(519)
(519)
(518)
(517)
(525)
(574)
(653)
(729)
(775)
(780)
(765)
(752)
(786)
(786)
(774)
(776)
(762)
(1 389)
(2 017)
(2 767)
(3 638)
(3 867)
(4 110)
(4 156)
(4 039)
(3 950)
(3 871)
(3 927)
(4 194)
(4 425)
(4 699)
(4 923)
(5 071)
(5 160)
(5 229)
(5 289)
(5 311)
(5 396)
(5 489)
(5 591)
Other Operating Expenses
67
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
2 714
N/A
2 626
-3%
2 719
+4%
2 827
+4%
2 950
+4%
3 050
+3%
3 052
+0%
3 143
+3%
3 295
+5%
3 475
+5%
3 961
+14%
4 301
+9%
4 611
+7%
4 878
+6%
4 905
+1%
5 114
+4%
5 308
+4%
5 450
+3%
5 748
+5%
5 930
+3%
6 208
+5%
6 654
+7%
6 766
+2%
7 748
+15%
8 688
+12%
9 520
+10%
11 021
+16%
11 979
+9%
13 726
+15%
16 223
+18%
19 652
+21%
23 534
+20%
25 568
+9%
25 204
-1%
23 380
-7%
20 632
-12%
18 522
-10%
17 686
-5%
16 692
-6%
16 086
-4%
16 110
+0%
Pre-Tax Income
Interest Income Expense
(433)
(271)
(293)
(317)
(320)
(274)
(185)
(190)
(197)
(151)
(324)
(402)
(466)
(524)
(617)
(315)
(260)
(225)
(267)
(536)
(555)
(836)
(1 278)
(1 346)
(1 703)
(1 713)
(1 081)
(1 048)
(637)
(342)
(802)
(1 033)
(988)
(754)
(750)
(435)
(971)
(1 113)
(1 195)
(1 431)
(1 296)
Non-Reccuring Items
(300)
(306)
(4)
(4)
(4)
(58)
(428)
(769)
(924)
(1 002)
(792)
(539)
(507)
(525)
(365)
(277)
(154)
0
0
(19)
(191)
(800)
(1 311)
(1 807)
(2 088)
(2 164)
(1 653)
(1 138)
(839)
(478)
(882)
(1 139)
(1 441)
(1 117)
(713)
(456)
0
37
0
0
(124)
Total Other Income
0
(35)
0
0
0
(29)
0
0
0
(33)
0
0
0
(32)
0
0
0
(24)
0
0
0
(22)
(4)
(9)
(17)
(16)
(72)
(136)
(234)
(499)
(347)
(379)
(365)
(112)
(133)
(104)
(91)
(120)
(176)
(289)
(310)
Pre-Tax Income
1 981
N/A
2 014
+2%
2 422
+20%
2 506
+3%
2 626
+5%
2 689
+2%
2 439
-9%
2 184
-10%
2 174
0%
2 289
+5%
2 845
+24%
3 360
+18%
3 638
+8%
3 797
+4%
3 923
+3%
4 522
+15%
4 894
+8%
5 201
+6%
5 481
+5%
5 375
-2%
5 462
+2%
4 996
-9%
4 173
-16%
4 586
+10%
4 880
+6%
5 627
+15%
8 215
+46%
9 657
+18%
12 016
+24%
14 904
+24%
17 621
+18%
20 983
+19%
22 774
+9%
23 221
+2%
21 784
-6%
19 637
-10%
17 460
-11%
16 490
-6%
15 321
-7%
14 366
-6%
14 380
+0%
Net Income
Tax Provision
(510)
(523)
(623)
(638)
(663)
(631)
(575)
(520)
(536)
(611)
(731)
(837)
(841)
(785)
(811)
(965)
(1 059)
(1 213)
(1 299)
(1 231)
(1 273)
(1 290)
(1 099)
(1 271)
(1 377)
(1 369)
(1 959)
(2 264)
(2 799)
(3 650)
(4 310)
(5 129)
(5 655)
(5 550)
(5 212)
(4 760)
(4 201)
(4 083)
(3 808)
(3 516)
(3 493)
Income from Continuing Operations
1 471
1 491
1 799
1 868
1 963
2 058
1 864
1 664
1 638
1 678
2 114
2 523
2 797
3 012
3 112
3 557
3 835
3 988
4 182
4 144
4 189
3 706
3 074
3 315
3 503
4 258
6 256
7 393
9 217
11 254
13 311
15 854
17 119
17 671
16 572
14 877
13 259
12 407
11 513
10 850
10 887
Income to Minority Interest
0
(1)
(2)
(3)
(4)
(2)
(2)
(7)
(7)
(10)
(11)
(7)
(12)
(31)
(29)
(19)
(10)
12
19
15
4
(6)
(17)
(26)
(14)
(8)
0
(2)
(29)
(49)
(80)
(93)
(106)
(103)
(98)
(91)
(85)
(92)
(87)
(87)
(79)
Net Income (Common)
1 471
N/A
1 490
+1%
1 797
+21%
1 865
+4%
1 959
+5%
2 056
+5%
1 862
-9%
1 657
-11%
1 631
-2%
1 668
+2%
2 103
+26%
2 516
+20%
2 785
+11%
2 981
+7%
3 083
+3%
3 538
+15%
3 825
+8%
4 000
+5%
4 201
+5%
4 159
-1%
4 193
+1%
3 700
-12%
3 057
-17%
3 289
+8%
3 489
+6%
4 250
+22%
6 256
+47%
7 391
+18%
9 188
+24%
11 205
+22%
13 231
+18%
15 761
+19%
17 013
+8%
17 568
+3%
16 474
-6%
14 786
-10%
13 174
-11%
12 315
-7%
11 426
-7%
10 763
-6%
10 808
+0%
EPS (Diluted)
8.5
N/A
8.55
+1%
10.5
+23%
10.9
+4%
11.59
+6%
11.95
+3%
10.01
-16%
8.86
-11%
8.67
-2%
8.92
+3%
11.2
+26%
13.31
+19%
14.65
+10%
15.76
+8%
16.48
+5%
18.91
+15%
20.67
+9%
21.59
+4%
22.84
+6%
22.72
-1%
22.29
-2%
18.37
-18%
14.29
-22%
14.48
+1%
15.09
+4%
18.35
+22%
27.09
+48%
32.55
+20%
39.23
+21%
48.16
+23%
56.36
+17%
67.41
+20%
74.4
+10%
76.23
+2%
72.98
-4%
68.16
-7%
66.82
-2%
57.14
-14%
53.65
-6%
51.58
-4%
52.06
+1%

See Also

Summary
DSV intrinsic value, competitors valuation, and company profile.
DCF Valuation
DSV stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DSV stock valuation using valuation multiples.
Wall Street Estimates
DSV price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DSV stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.