SlideShare a Scribd company logo
Z-score of container shipping companies (2015)
Company
Period
2015 Unit Net Sales EBIT
Total
Assets
Current
Assets
Book Value of
Equity
Total
Liabilities
Current
Liabilities
Retained
Earnings Z-SCORE
AP Moller Maersk 3Q million US$ 31.183 4.566 64.684 11.106 38.642 26.042 8.918 34.948 2,40
CMA CGM 3Q million US$ 12.101 888 14.062 4.664 5.452 8.610 3.795 4.617 1,98
OOIL 2Q million US$ 3.044 271 9.973 3.161 4.839 5.135 1.233 4.776 1,86
K Line 2Q million Yen 668 19 1.221 455 462 759 253 261 1,46
Matson 3Q million US$ 1.390 76 1.737 348 431 1.306 298 163 1,31
Hapag Lloyd Holding 3Q milion Euro 6.809 349 10.750 1.438 4.673 6.077 2.265 2.445 1,43
China Shipping Container Lines 2Q milion RMB 15.991 216 54.112 12.212 24.895 29.216 12.883 13.127 1,14
Wan Hai 3Q million NT$ 48.930 3.804 81.544 31.224 35.966 45.577 19.297 12.005 1,61
Evergreen Marine Corporation 3Q million NT$ 103.141 475- 193.789 51.960 66.485 127.304 40.440 15.449 1,02
MOL group 2Q million Yen 905 8 2.514 469 874 1.640 450 529 0,99
NOL 3Q million US$ 4.105 7- 7.104 1.052 2.543 4.562 1.762 817 0,95
Cosco 2Q milion RMB 29.928 2.863 155.136 56.131 45.364 109.772 37.727 15.950 0,79
Yang Ming 3Q million NT$ 97.648 2.977- 149.677 34.190 32.210 117.468 44.201 3.496- 0,64
Hanjin Shipping 3Q billion Won 6.075 225 8.286 1.268 1.052 7.233 4.110 2.279- 0,11 failed
Hyundai Merchant Marine 3Q million Won 4.402 145- 6.959 1.478 644 6.314 3.508 1.655- -0,06
Zim 2Q million US$ 1.555 81 2.095 735 98 1.997 732 1.707- -0,24
Z-score of container shipping companies (2016)
Company
Period
2016 Unit Net Sales EBIT
Total
Assets
Current
Assets
Book Value of
Equity
Total
Liabilities
Current
Liabilities
Retained
Earnings Z-SCORE
AP Moller Maersk 3Q million US$ 26.577 1.951 63.445 11.089 35.209 28.233 9.400 31.455 1,99
OOIL 2Q million US$ 2.560 18- 9.419 2.651 4.688 4.731 1.228 4.625 1,73
Wan Hai 3Q million NT$ 42.461 1.006 75.068 28.426 33.062 42.005 17.289 9.406 1,44
Hapag Lloyd Holding 3Q milion Euro 5.713 26 10.593 1.420 4.725 5.864 2.392 2.913 1,31
Matson 3Q million US$ 1.422 61 2.073 310 459 1.323 290 184 1,13
CMA CGM 3Q million US$ 11.403 192- 19.849 4.885 4.907 14.942 7.006 5.093 0,97
K Line 2Q million Yen 491 26- 1.050 229 306 744 227 143 0,83
MOL group 2Q million Yen 713 2- 2.103 456 458 1.572 463 354 0,74
Evergreen Marine Corporation 3Q million NT$ 90.272 7.075- 185.836 50.943 52.578 133.257 39.097 6.249 0,72
Cosco 3Q million US$ 2.147 150 10.277 7.812 956 9.320 5.767 68 0,57
NOL 1Q million US$ 1.138 4 6.674 814 2.416 4.256 1.618 616 0,50
Hyundai Merchant Marine 3Q million Won 3.313 645- 4.415 928 1.539 2.873 933 764- 0,35
China Shipping Container Lines 2Q milion RMB 8.376 81 101.293 23.185 13.818 87.146 42.875 2.133 -0,02
Zim 2Q million US$ 1.242 71- 1.778 585 62- 1.841 656 1.858- -0,96
X1 = Working Capital / Total Assets X4 = Market Value of Equity / Total Liabilities
X2 = Retained Earnings / Total Assets X5 = Sales / Total Assets
X3 = Earnings Before Interest and Taxes / Total Assets Altman Z-score bankruptcy model: Z = 1.2X1 + 1.4X2 + 3.3X3 + 0.6X4 + .999X5
Zones of Discrimination: Z > 2.99 -“Safe” Zone 1.81 < Z < 2.99 -“Gray” Zone Z < 1.81 -“Distress” Zone by Dr. Gianluca D'Orsi
What will be the next container shipping company to fail?
Newbuilding and secondhand prices
Ocean Alliances
OOCL-CMA CGM marriage?.......
by Dr. Gianluca D'Orsi
The strategy of the container shipping companies to the crisis
Break
even
point
slot
exchange
vessel
sharing
slot
purchase
slot
charter

More Related Content

Viewers also liked

Apresentação Institucional Containers Fácil - Locação de Containers
Apresentação Institucional Containers Fácil - Locação de ContainersApresentação Institucional Containers Fácil - Locação de Containers
Apresentação Institucional Containers Fácil - Locação de Containers
Fabrício Ottoni
 
Maersk Line and the Future of Container Shipping.SMU.10.29.12
Maersk Line and the Future of Container Shipping.SMU.10.29.12Maersk Line and the Future of Container Shipping.SMU.10.29.12
Maersk Line and the Future of Container Shipping.SMU.10.29.12
LeeMulkey
 
Container Shipping Lines and their Services
Container Shipping Lines and their ServicesContainer Shipping Lines and their Services
Container Shipping Lines and their Services
Rajesh Kumaran
 
INNOVATIONS IN CONTAINER SHIPPING
INNOVATIONS IN CONTAINER SHIPPINGINNOVATIONS IN CONTAINER SHIPPING
INNOVATIONS IN CONTAINER SHIPPING
RAGHUNANDAN RAMACHANDRAN
 
INTRODUCTION ON CONTAINER SHIPPING AND LINER INDUSTRY
INTRODUCTION ON CONTAINER SHIPPING AND LINER INDUSTRYINTRODUCTION ON CONTAINER SHIPPING AND LINER INDUSTRY
INTRODUCTION ON CONTAINER SHIPPING AND LINER INDUSTRY
RAGHUNANDAN RAMACHANDRAN
 
How Maersk Line improved their Net Promoter Score by 40 points | Beyond Philo...
How Maersk Line improved their Net Promoter Score by 40 points | Beyond Philo...How Maersk Line improved their Net Promoter Score by 40 points | Beyond Philo...
How Maersk Line improved their Net Promoter Score by 40 points | Beyond Philo...
Beyond Philosophy
 
Group 04 Maersk Line Case Submission
Group 04 Maersk Line Case SubmissionGroup 04 Maersk Line Case Submission
Group 04 Maersk Line Case Submission
Ashwin Malshe
 
Container shipping industry
Container shipping industryContainer shipping industry
Container shipping industry
Dr. Tapish Panwar
 
THE MAERSK LINE
THE MAERSK LINETHE MAERSK LINE
THE MAERSK LINE
CMMENTERPRISES
 
Marketing of shipping companies
Marketing of shipping companiesMarketing of shipping companies
Marketing of shipping companies
eviplom
 
Functions of freight forwarders
Functions of freight forwardersFunctions of freight forwarders
Functions of freight forwarders
SKYWAYS GROUP
 
Freight forwarding presentation
Freight forwarding presentationFreight forwarding presentation
Freight forwarding presentation
Danna
 
Shipping Container Architecture Research
Shipping Container Architecture ResearchShipping Container Architecture Research
Shipping Container Architecture Research
PB4000XL
 

Viewers also liked (13)

Apresentação Institucional Containers Fácil - Locação de Containers
Apresentação Institucional Containers Fácil - Locação de ContainersApresentação Institucional Containers Fácil - Locação de Containers
Apresentação Institucional Containers Fácil - Locação de Containers
 
Maersk Line and the Future of Container Shipping.SMU.10.29.12
Maersk Line and the Future of Container Shipping.SMU.10.29.12Maersk Line and the Future of Container Shipping.SMU.10.29.12
Maersk Line and the Future of Container Shipping.SMU.10.29.12
 
Container Shipping Lines and their Services
Container Shipping Lines and their ServicesContainer Shipping Lines and their Services
Container Shipping Lines and their Services
 
INNOVATIONS IN CONTAINER SHIPPING
INNOVATIONS IN CONTAINER SHIPPINGINNOVATIONS IN CONTAINER SHIPPING
INNOVATIONS IN CONTAINER SHIPPING
 
INTRODUCTION ON CONTAINER SHIPPING AND LINER INDUSTRY
INTRODUCTION ON CONTAINER SHIPPING AND LINER INDUSTRYINTRODUCTION ON CONTAINER SHIPPING AND LINER INDUSTRY
INTRODUCTION ON CONTAINER SHIPPING AND LINER INDUSTRY
 
How Maersk Line improved their Net Promoter Score by 40 points | Beyond Philo...
How Maersk Line improved their Net Promoter Score by 40 points | Beyond Philo...How Maersk Line improved their Net Promoter Score by 40 points | Beyond Philo...
How Maersk Line improved their Net Promoter Score by 40 points | Beyond Philo...
 
Group 04 Maersk Line Case Submission
Group 04 Maersk Line Case SubmissionGroup 04 Maersk Line Case Submission
Group 04 Maersk Line Case Submission
 
Container shipping industry
Container shipping industryContainer shipping industry
Container shipping industry
 
THE MAERSK LINE
THE MAERSK LINETHE MAERSK LINE
THE MAERSK LINE
 
Marketing of shipping companies
Marketing of shipping companiesMarketing of shipping companies
Marketing of shipping companies
 
Functions of freight forwarders
Functions of freight forwardersFunctions of freight forwarders
Functions of freight forwarders
 
Freight forwarding presentation
Freight forwarding presentationFreight forwarding presentation
Freight forwarding presentation
 
Shipping Container Architecture Research
Shipping Container Architecture ResearchShipping Container Architecture Research
Shipping Container Architecture Research
 

Similar to What will be the next container shipping company to fail?

Lincoln Crowne Engineering Mining Services Weekly 20062014
Lincoln Crowne Engineering Mining Services Weekly 20062014Lincoln Crowne Engineering Mining Services Weekly 20062014
Lincoln Crowne Engineering Mining Services Weekly 20062014
Lincoln Crowne & Company
 
Balance sheet
Balance sheetBalance sheet
Balance sheet
Mudassar Malik
 
Presentación Dunas Capital en Valencia (9 de marzo)
Presentación Dunas Capital en Valencia (9 de marzo) Presentación Dunas Capital en Valencia (9 de marzo)
Presentación Dunas Capital en Valencia (9 de marzo)
Rankia
 
Work sample
Work sampleWork sample
Work sample
Sam Khoukha - CFC
 
Quarterly balance of payments first quarter 2018 final (1)
Quarterly balance of payments first quarter 2018 final (1)Quarterly balance of payments first quarter 2018 final (1)
Quarterly balance of payments first quarter 2018 final (1)
The Star Newspaper
 
Findings analysis & conclusion
Findings analysis & conclusionFindings analysis & conclusion
Findings analysis & conclusion
Ashish Aggarwal
 
CT CLSA - Sri Lanka Monthly Report - January 2023.pdf
CT CLSA - Sri Lanka Monthly Report - January 2023.pdfCT CLSA - Sri Lanka Monthly Report - January 2023.pdf
CT CLSA - Sri Lanka Monthly Report - January 2023.pdf
arusha20
 
Lincoln crowne engineering research report 23082013
Lincoln crowne engineering research report 23082013Lincoln crowne engineering research report 23082013
Lincoln crowne engineering research report 23082013
Lincoln Crowne & Company
 
FM Case study all
FM Case study all FM Case study all
моделирование спроса на услуги контейнерного терминала
моделирование спроса на услуги контейнерного терминаламоделирование спроса на услуги контейнерного терминала
моделирование спроса на услуги контейнерного терминала
Александр Головизнин
 
Equity Valuation - Amara Raja Batteries
Equity Valuation - Amara Raja BatteriesEquity Valuation - Amara Raja Batteries
Equity Valuation - Amara Raja Batteries
Abbas Badami
 
BRS Weekly Report 14.10.2022.pdf
BRS Weekly Report 14.10.2022.pdfBRS Weekly Report 14.10.2022.pdf
BRS Weekly Report 14.10.2022.pdf
SudheeraIndrajith
 
BRS Weekly Report 14.10.2022.pdf
BRS Weekly Report 14.10.2022.pdfBRS Weekly Report 14.10.2022.pdf
BRS Weekly Report 14.10.2022.pdf
SudheeraIndrajith
 
Excel Model for Banking
Excel Model for Banking Excel Model for Banking
Excel Model for Banking
Flevy.com Best Practices
 
Rickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentationRickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentation
TradeWindsnews
 
FINALANALYSTPRESENTATION30092014.pptx
FINALANALYSTPRESENTATION30092014.pptxFINALANALYSTPRESENTATION30092014.pptx
FINALANALYSTPRESENTATION30092014.pptx
Sumit133807
 
Final presentation-ver-4
Final presentation-ver-4Final presentation-ver-4
Final presentation-ver-4
Lê Anh
 
Lincoln Crowne & Company Engineering Mining Services Weekly 31102014
Lincoln Crowne & Company Engineering Mining Services Weekly 31102014Lincoln Crowne & Company Engineering Mining Services Weekly 31102014
Lincoln Crowne & Company Engineering Mining Services Weekly 31102014
Lincoln Crowne & Company
 
Dividend Weekly No. 40/2013
Dividend Weekly No. 40/2013Dividend Weekly No. 40/2013
Dividend Weekly No. 40/2013
Dividend Yield
 
Pakistan Mutual Funds Analytical Report June 2013
Pakistan Mutual Funds Analytical Report June 2013Pakistan Mutual Funds Analytical Report June 2013
Pakistan Mutual Funds Analytical Report June 2013
Mustansir Shabbar Choonawala
 

Similar to What will be the next container shipping company to fail? (20)

Lincoln Crowne Engineering Mining Services Weekly 20062014
Lincoln Crowne Engineering Mining Services Weekly 20062014Lincoln Crowne Engineering Mining Services Weekly 20062014
Lincoln Crowne Engineering Mining Services Weekly 20062014
 
Balance sheet
Balance sheetBalance sheet
Balance sheet
 
Presentación Dunas Capital en Valencia (9 de marzo)
Presentación Dunas Capital en Valencia (9 de marzo) Presentación Dunas Capital en Valencia (9 de marzo)
Presentación Dunas Capital en Valencia (9 de marzo)
 
Work sample
Work sampleWork sample
Work sample
 
Quarterly balance of payments first quarter 2018 final (1)
Quarterly balance of payments first quarter 2018 final (1)Quarterly balance of payments first quarter 2018 final (1)
Quarterly balance of payments first quarter 2018 final (1)
 
Findings analysis & conclusion
Findings analysis & conclusionFindings analysis & conclusion
Findings analysis & conclusion
 
CT CLSA - Sri Lanka Monthly Report - January 2023.pdf
CT CLSA - Sri Lanka Monthly Report - January 2023.pdfCT CLSA - Sri Lanka Monthly Report - January 2023.pdf
CT CLSA - Sri Lanka Monthly Report - January 2023.pdf
 
Lincoln crowne engineering research report 23082013
Lincoln crowne engineering research report 23082013Lincoln crowne engineering research report 23082013
Lincoln crowne engineering research report 23082013
 
FM Case study all
FM Case study all FM Case study all
FM Case study all
 
моделирование спроса на услуги контейнерного терминала
моделирование спроса на услуги контейнерного терминаламоделирование спроса на услуги контейнерного терминала
моделирование спроса на услуги контейнерного терминала
 
Equity Valuation - Amara Raja Batteries
Equity Valuation - Amara Raja BatteriesEquity Valuation - Amara Raja Batteries
Equity Valuation - Amara Raja Batteries
 
BRS Weekly Report 14.10.2022.pdf
BRS Weekly Report 14.10.2022.pdfBRS Weekly Report 14.10.2022.pdf
BRS Weekly Report 14.10.2022.pdf
 
BRS Weekly Report 14.10.2022.pdf
BRS Weekly Report 14.10.2022.pdfBRS Weekly Report 14.10.2022.pdf
BRS Weekly Report 14.10.2022.pdf
 
Excel Model for Banking
Excel Model for Banking Excel Model for Banking
Excel Model for Banking
 
Rickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentationRickmers Maritime Trust Q2 2013 results presentation
Rickmers Maritime Trust Q2 2013 results presentation
 
FINALANALYSTPRESENTATION30092014.pptx
FINALANALYSTPRESENTATION30092014.pptxFINALANALYSTPRESENTATION30092014.pptx
FINALANALYSTPRESENTATION30092014.pptx
 
Final presentation-ver-4
Final presentation-ver-4Final presentation-ver-4
Final presentation-ver-4
 
Lincoln Crowne & Company Engineering Mining Services Weekly 31102014
Lincoln Crowne & Company Engineering Mining Services Weekly 31102014Lincoln Crowne & Company Engineering Mining Services Weekly 31102014
Lincoln Crowne & Company Engineering Mining Services Weekly 31102014
 
Dividend Weekly No. 40/2013
Dividend Weekly No. 40/2013Dividend Weekly No. 40/2013
Dividend Weekly No. 40/2013
 
Pakistan Mutual Funds Analytical Report June 2013
Pakistan Mutual Funds Analytical Report June 2013Pakistan Mutual Funds Analytical Report June 2013
Pakistan Mutual Funds Analytical Report June 2013
 

Recently uploaded

Instant Issue Debit Cards
Instant Issue Debit CardsInstant Issue Debit Cards
Instant Issue Debit Cards
egoetzinger
 
5 Tips for Creating Standard Financial Reports
5 Tips for Creating Standard Financial Reports5 Tips for Creating Standard Financial Reports
5 Tips for Creating Standard Financial Reports
EasyReports
 
1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf
Neal Brewster
 
Role of Information Technology in Revenue - Prof Oyedokun.pptx
Role of Information Technology in Revenue  - Prof Oyedokun.pptxRole of Information Technology in Revenue  - Prof Oyedokun.pptx
Role of Information Technology in Revenue - Prof Oyedokun.pptx
Godwin Emmanuel Oyedokun MBA MSc PhD FCA FCTI FCNA CFE FFAR
 
Seminar: Gender Board Diversity through Ownership Networks
Seminar: Gender Board Diversity through Ownership NetworksSeminar: Gender Board Diversity through Ownership Networks
Seminar: Gender Board Diversity through Ownership Networks
GRAPE
 
Who Is Abhay Bhutada, MD of Poonawalla Fincorp
Who Is Abhay Bhutada, MD of Poonawalla FincorpWho Is Abhay Bhutada, MD of Poonawalla Fincorp
Who Is Abhay Bhutada, MD of Poonawalla Fincorp
beulahfernandes8
 
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
bbeucd
 
falcon-invoice-discounting-a-strategic-approach-to-optimize-investments
falcon-invoice-discounting-a-strategic-approach-to-optimize-investmentsfalcon-invoice-discounting-a-strategic-approach-to-optimize-investments
falcon-invoice-discounting-a-strategic-approach-to-optimize-investments
Falcon Invoice Discounting
 
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
AntoniaOwensDetwiler
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designs
egoetzinger
 
Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...
Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...
Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...
Vighnesh Shashtri
 
Who Is the Largest Producer of Soybean in India Now.pdf
Who Is the Largest Producer of Soybean in India Now.pdfWho Is the Largest Producer of Soybean in India Now.pdf
Who Is the Largest Producer of Soybean in India Now.pdf
Price Vision
 
The Rise of Generative AI in Finance: Reshaping the Industry with Synthetic Data
The Rise of Generative AI in Finance: Reshaping the Industry with Synthetic DataThe Rise of Generative AI in Finance: Reshaping the Industry with Synthetic Data
The Rise of Generative AI in Finance: Reshaping the Industry with Synthetic Data
Champak Jhagmag
 
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
Donc Test
 
Eco-Innovations and Firm Heterogeneity. Evidence from Italian Family and Nonf...
Eco-Innovations and Firm Heterogeneity.Evidence from Italian Family and Nonf...Eco-Innovations and Firm Heterogeneity.Evidence from Italian Family and Nonf...
Eco-Innovations and Firm Heterogeneity. Evidence from Italian Family and Nonf...
University of Calabria
 
Financial Assets: Debit vs Equity Securities.pptx
Financial Assets: Debit vs Equity Securities.pptxFinancial Assets: Debit vs Equity Securities.pptx
Financial Assets: Debit vs Equity Securities.pptx
Writo-Finance
 
一比一原版(GWU,GW毕业证)加利福尼亚大学|尔湾分校毕业证如何办理
一比一原版(GWU,GW毕业证)加利福尼亚大学|尔湾分校毕业证如何办理一比一原版(GWU,GW毕业证)加利福尼亚大学|尔湾分校毕业证如何办理
一比一原版(GWU,GW毕业证)加利福尼亚大学|尔湾分校毕业证如何办理
obyzuk
 
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdfBONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
coingabbar
 
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
mayaclinic18
 
Applying the Global Internal Audit Standards_AIS.pdf
Applying the Global Internal Audit Standards_AIS.pdfApplying the Global Internal Audit Standards_AIS.pdf
Applying the Global Internal Audit Standards_AIS.pdf
alexiusbrian1
 

Recently uploaded (20)

Instant Issue Debit Cards
Instant Issue Debit CardsInstant Issue Debit Cards
Instant Issue Debit Cards
 
5 Tips for Creating Standard Financial Reports
5 Tips for Creating Standard Financial Reports5 Tips for Creating Standard Financial Reports
5 Tips for Creating Standard Financial Reports
 
1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf1. Elemental Economics - Introduction to mining.pdf
1. Elemental Economics - Introduction to mining.pdf
 
Role of Information Technology in Revenue - Prof Oyedokun.pptx
Role of Information Technology in Revenue  - Prof Oyedokun.pptxRole of Information Technology in Revenue  - Prof Oyedokun.pptx
Role of Information Technology in Revenue - Prof Oyedokun.pptx
 
Seminar: Gender Board Diversity through Ownership Networks
Seminar: Gender Board Diversity through Ownership NetworksSeminar: Gender Board Diversity through Ownership Networks
Seminar: Gender Board Diversity through Ownership Networks
 
Who Is Abhay Bhutada, MD of Poonawalla Fincorp
Who Is Abhay Bhutada, MD of Poonawalla FincorpWho Is Abhay Bhutada, MD of Poonawalla Fincorp
Who Is Abhay Bhutada, MD of Poonawalla Fincorp
 
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
一比一原版(UCSB毕业证)圣芭芭拉分校毕业证如何办理
 
falcon-invoice-discounting-a-strategic-approach-to-optimize-investments
falcon-invoice-discounting-a-strategic-approach-to-optimize-investmentsfalcon-invoice-discounting-a-strategic-approach-to-optimize-investments
falcon-invoice-discounting-a-strategic-approach-to-optimize-investments
 
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
Independent Study - College of Wooster Research (2023-2024) FDI, Culture, Glo...
 
Instant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School DesignsInstant Issue Debit Cards - School Designs
Instant Issue Debit Cards - School Designs
 
Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...
Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...
Abhay Bhutada Leads Poonawalla Fincorp To Record Low NPA And Unprecedented Gr...
 
Who Is the Largest Producer of Soybean in India Now.pdf
Who Is the Largest Producer of Soybean in India Now.pdfWho Is the Largest Producer of Soybean in India Now.pdf
Who Is the Largest Producer of Soybean in India Now.pdf
 
The Rise of Generative AI in Finance: Reshaping the Industry with Synthetic Data
The Rise of Generative AI in Finance: Reshaping the Industry with Synthetic DataThe Rise of Generative AI in Finance: Reshaping the Industry with Synthetic Data
The Rise of Generative AI in Finance: Reshaping the Industry with Synthetic Data
 
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
Solution Manual For Financial Accounting, 8th Canadian Edition 2024, by Libby...
 
Eco-Innovations and Firm Heterogeneity. Evidence from Italian Family and Nonf...
Eco-Innovations and Firm Heterogeneity.Evidence from Italian Family and Nonf...Eco-Innovations and Firm Heterogeneity.Evidence from Italian Family and Nonf...
Eco-Innovations and Firm Heterogeneity. Evidence from Italian Family and Nonf...
 
Financial Assets: Debit vs Equity Securities.pptx
Financial Assets: Debit vs Equity Securities.pptxFinancial Assets: Debit vs Equity Securities.pptx
Financial Assets: Debit vs Equity Securities.pptx
 
一比一原版(GWU,GW毕业证)加利福尼亚大学|尔湾分校毕业证如何办理
一比一原版(GWU,GW毕业证)加利福尼亚大学|尔湾分校毕业证如何办理一比一原版(GWU,GW毕业证)加利福尼亚大学|尔湾分校毕业证如何办理
一比一原版(GWU,GW毕业证)加利福尼亚大学|尔湾分校毕业证如何办理
 
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdfBONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
BONKMILLON Unleashes Its Bonkers Potential on Solana.pdf
 
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
^%$Zone1:+971)581248768’][* Legit & Safe #Abortion #Pills #For #Sale In #Duba...
 
Applying the Global Internal Audit Standards_AIS.pdf
Applying the Global Internal Audit Standards_AIS.pdfApplying the Global Internal Audit Standards_AIS.pdf
Applying the Global Internal Audit Standards_AIS.pdf
 

What will be the next container shipping company to fail?

  • 1. Z-score of container shipping companies (2015) Company Period 2015 Unit Net Sales EBIT Total Assets Current Assets Book Value of Equity Total Liabilities Current Liabilities Retained Earnings Z-SCORE AP Moller Maersk 3Q million US$ 31.183 4.566 64.684 11.106 38.642 26.042 8.918 34.948 2,40 CMA CGM 3Q million US$ 12.101 888 14.062 4.664 5.452 8.610 3.795 4.617 1,98 OOIL 2Q million US$ 3.044 271 9.973 3.161 4.839 5.135 1.233 4.776 1,86 K Line 2Q million Yen 668 19 1.221 455 462 759 253 261 1,46 Matson 3Q million US$ 1.390 76 1.737 348 431 1.306 298 163 1,31 Hapag Lloyd Holding 3Q milion Euro 6.809 349 10.750 1.438 4.673 6.077 2.265 2.445 1,43 China Shipping Container Lines 2Q milion RMB 15.991 216 54.112 12.212 24.895 29.216 12.883 13.127 1,14 Wan Hai 3Q million NT$ 48.930 3.804 81.544 31.224 35.966 45.577 19.297 12.005 1,61 Evergreen Marine Corporation 3Q million NT$ 103.141 475- 193.789 51.960 66.485 127.304 40.440 15.449 1,02 MOL group 2Q million Yen 905 8 2.514 469 874 1.640 450 529 0,99 NOL 3Q million US$ 4.105 7- 7.104 1.052 2.543 4.562 1.762 817 0,95 Cosco 2Q milion RMB 29.928 2.863 155.136 56.131 45.364 109.772 37.727 15.950 0,79 Yang Ming 3Q million NT$ 97.648 2.977- 149.677 34.190 32.210 117.468 44.201 3.496- 0,64 Hanjin Shipping 3Q billion Won 6.075 225 8.286 1.268 1.052 7.233 4.110 2.279- 0,11 failed Hyundai Merchant Marine 3Q million Won 4.402 145- 6.959 1.478 644 6.314 3.508 1.655- -0,06 Zim 2Q million US$ 1.555 81 2.095 735 98 1.997 732 1.707- -0,24 Z-score of container shipping companies (2016) Company Period 2016 Unit Net Sales EBIT Total Assets Current Assets Book Value of Equity Total Liabilities Current Liabilities Retained Earnings Z-SCORE AP Moller Maersk 3Q million US$ 26.577 1.951 63.445 11.089 35.209 28.233 9.400 31.455 1,99 OOIL 2Q million US$ 2.560 18- 9.419 2.651 4.688 4.731 1.228 4.625 1,73 Wan Hai 3Q million NT$ 42.461 1.006 75.068 28.426 33.062 42.005 17.289 9.406 1,44 Hapag Lloyd Holding 3Q milion Euro 5.713 26 10.593 1.420 4.725 5.864 2.392 2.913 1,31 Matson 3Q million US$ 1.422 61 2.073 310 459 1.323 290 184 1,13 CMA CGM 3Q million US$ 11.403 192- 19.849 4.885 4.907 14.942 7.006 5.093 0,97 K Line 2Q million Yen 491 26- 1.050 229 306 744 227 143 0,83 MOL group 2Q million Yen 713 2- 2.103 456 458 1.572 463 354 0,74 Evergreen Marine Corporation 3Q million NT$ 90.272 7.075- 185.836 50.943 52.578 133.257 39.097 6.249 0,72 Cosco 3Q million US$ 2.147 150 10.277 7.812 956 9.320 5.767 68 0,57 NOL 1Q million US$ 1.138 4 6.674 814 2.416 4.256 1.618 616 0,50 Hyundai Merchant Marine 3Q million Won 3.313 645- 4.415 928 1.539 2.873 933 764- 0,35 China Shipping Container Lines 2Q milion RMB 8.376 81 101.293 23.185 13.818 87.146 42.875 2.133 -0,02 Zim 2Q million US$ 1.242 71- 1.778 585 62- 1.841 656 1.858- -0,96 X1 = Working Capital / Total Assets X4 = Market Value of Equity / Total Liabilities X2 = Retained Earnings / Total Assets X5 = Sales / Total Assets X3 = Earnings Before Interest and Taxes / Total Assets Altman Z-score bankruptcy model: Z = 1.2X1 + 1.4X2 + 3.3X3 + 0.6X4 + .999X5 Zones of Discrimination: Z > 2.99 -“Safe” Zone 1.81 < Z < 2.99 -“Gray” Zone Z < 1.81 -“Distress” Zone by Dr. Gianluca D'Orsi What will be the next container shipping company to fail?
  • 2.
  • 4.
  • 5. Ocean Alliances OOCL-CMA CGM marriage?....... by Dr. Gianluca D'Orsi The strategy of the container shipping companies to the crisis Break even point slot exchange vessel sharing slot purchase slot charter