Free Trial

DSV (DSVDC; A3/A-; S) confirms €14.3b Schenker deal

TRANSPORTATION
It has won the bid for Schenker valuing the unit at EV of €14.3b. This is #3 (DSV) in global logistics acquiring #4 (Schenker) to form world's largest. Revenue between Air/Sea/Road & Contract-logistics stays relatively unch (quiet evenly split), geography also remains relatively unch (62% skew to EMEA). We see leverage moving from net 1.8x to 3x, we expect €5-6.5b of supply (revised down as it equity finances ~40% of it). We don't expect rating changes.

  • It has said it will use €4-5b in equity financing and remains "committed to maintain our current credit ratings".
  • EV of €14.3b vs. equity value of €11b implies €3.3b of debt coming with Schenker (this won't be supply though). Financing the remaining equity value implies ~€6.5b of supply (could be as low as €5b if it draws on its current cash).
  • Leverage will move from net 1.8x to 3x.
  • Reminder this is margin dilutive (EBIT 3-6% vs. DSV's 7-12%) but it has stated goal to lift combined EBIT margins to at least DSV's current (12% in FY23) within 3 years of close. 2023 blended margin for combined entity is 8.9%.
  • Close expected in 2Q25 and on good governance the €200m buyback programme has been cancelled.
  • The fact equities are continuing to celebrate despite the equity financing is a vote of confidence in the seasoned M&A operator.

There will be a call at 11:30am London join here

232 words

To read the full story

Close

Why MNI

MNI is the leading provider

of intelligence and analysis on the Global Fixed Income, Foreign Exchange and Energy markets. We use an innovative combination of real-time analysis, deep fundamental research and journalism to provide unique and actionable insights for traders and investors. Our "All signal, no noise" approach drives an intelligence service that is succinct and timely, which is highly regarded by our time constrained client base.

Our Head Office is in London with offices in Chicago, Washington and Beijing, as well as an on the ground presence in other major financial centres across the world.
It has won the bid for Schenker valuing the unit at EV of €14.3b. This is #3 (DSV) in global logistics acquiring #4 (Schenker) to form world's largest. Revenue between Air/Sea/Road & Contract-logistics stays relatively unch (quiet evenly split), geography also remains relatively unch (62% skew to EMEA). We see leverage moving from net 1.8x to 3x, we expect €5-6.5b of supply (revised down as it equity finances ~40% of it). We don't expect rating changes.

  • It has said it will use €4-5b in equity financing and remains "committed to maintain our current credit ratings".
  • EV of €14.3b vs. equity value of €11b implies €3.3b of debt coming with Schenker (this won't be supply though). Financing the remaining equity value implies ~€6.5b of supply (could be as low as €5b if it draws on its current cash).
  • Leverage will move from net 1.8x to 3x.
  • Reminder this is margin dilutive (EBIT 3-6% vs. DSV's 7-12%) but it has stated goal to lift combined EBIT margins to at least DSV's current (12% in FY23) within 3 years of close. 2023 blended margin for combined entity is 8.9%.
  • Close expected in 2Q25 and on good governance the €200m buyback programme has been cancelled.
  • The fact equities are continuing to celebrate despite the equity financing is a vote of confidence in the seasoned M&A operator.

There will be a call at 11:30am London join here