Vaisala
43,5 EUR +1,87 %6.610 investorer følger denne virksomhed
Vaisala is a technology company. The company is a supplier of measurement solutions in the field of meteorology. The company's specialist competence is in the development of sensors, radars and associated system solutions. Customers are found in various industries, with the largest concentration in the aviation and energy sectors. Vaisala operates worldwide, but mainly in Europe, North America, and Asia.
P/E (23e)
25,67
EV/EBIT (23e)
21,84
P/B (23e)
5,68
Udbytteafkast, % (23e)
1,75 %
Kursmål
41.00 EUR
Anbefaling
Reducer
Opdateret
6.5.2023
NASDAQ Helsinki
VAIAS
Daglig lav / høj pris
42,7 / 43,75
EUR
Markedsværdi
1,29 mia. EUR
Aktieomsætning
223,38 t EUR
Volumen
5,2 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Analyst
Pauli Lohi
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
28.07.2023
Delårsrapport
27.10.2023
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 403,60 | 379,50 | 438,00 | 514,22 | 565,27 | 602,05 | 632,03 | 662,83 |
| vækst-% | 15,71 % | -5,97 % | 15,42 % | 17,40 % | 9,93 % | 6,51 % | 4,98 % | 4,87 % |
| EBITDA | 64,60 | 65,86 | 71,75 | 86,07 | 95,52 | 103,97 | 111,82 | 118,34 |
| EBIT (adj.) | 53,70 | 52,06 | 63,55 | 70,72 | 80,02 | 89,33 | 96,73 | 102,81 |
| EBIT | 41,10 | 44,76 | 50,11 | 62,52 | 71,62 | 83,33 | 89,73 | 95,81 |
| Overskud før skat | 40,10 | 41,32 | 48,50 | 59,62 | 69,06 | 82,33 | 88,73 | 95,81 |
| Netto indkomst | 33,60 | 32,82 | 41,19 | 45,02 | 54,85 | 65,86 | 70,98 | 76,65 |
| EPS (adj.) | 1,19 | 1,06 | 1,50 | 1,42 | 1,69 | 1,94 | 2,11 | 2,26 |
| vækst-% | 34,10 % | -11,05 % | 41,42 % | -5,28 % | 19,32 % | 14,64 % | 8,39 % | 7,38 % |
| Udbytte | 0,61 | 0,61 | 0,68 | 0,72 | 0,76 | 0,80 | 0,85 | 0,90 |
| Udbytte ratio | 66,15 % | 67,72 % | 60,15 % | 58,27 % | 50,48 % | 44,26 % | 43,63 % | 42,78 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 16,01 % | 17,35 % | 16,38 % | 16,74 % | 16,90 % | 17,27 % | 17,69 % | 17,85 % |
| EBIT-% (adj.) | 13,31 % | 13,72 % | 14,51 % | 13,75 % | 14,16 % | 14,84 % | 15,30 % | 15,51 % |
| EBIT-% | 10,18 % | 11,79 % | 11,44 % | 12,16 % | 12,67 % | 13,84 % | 14,20 % | 14,45 % |
| ROE | 17,64 % | 16,28 % | 18,95 % | 18,74 % | 20,71 % | 22,08 % | 20,98 % | 20,06 % |
| ROI | 17,38 % | 17,47 % | 18,45 % | 21,09 % | 22,36 % | 25,28 % | 25,93 % | 25,08 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 31,75 | 40,35 | 53,30 | 39,45 | 43,50 | 43,50 | 43,50 | 43,50 |
| Aktier | 36,44 | 36,44 | 36,44 | 36,44 | 36,44 | 36,44 | 36,44 | 36,44 |
| Markedsværdi | 1.156,84 | 1.470,22 | 1.942,08 | 1.437,43 | 1.585,00 | 1.585,00 | 1.585,00 | 1.585,00 |
| Enterprise value | 1.151,99 | 1.481,92 | 1.914,38 | 1.445,23 | 1.564,30 | 1.528,20 | 1.489,38 | 1.445,36 |
| EV/S | 2,85 | 3,90 | 4,37 | 2,81 | 2,77 | 2,54 | 2,36 | 2,18 |
| EV/EBITDA | 17,83 | 22,50 | 26,68 | 16,79 | 16,38 | 14,70 | 13,32 | 12,21 |
| EV/EBIT (adj.) | 21,45 | 28,47 | 30,12 | 20,44 | 19,55 | 17,11 | 15,40 | 14,06 |
| EV/EBIT | 28,03 | 33,11 | 38,20 | 23,12 | 21,84 | 18,34 | 16,60 | 15,09 |
| P/E (adj.) | 26,64 | 38,06 | 35,55 | 27,78 | 25,67 | 22,39 | 20,66 | 19,24 |
| P/E | 34,43 | 44,80 | 47,15 | 31,93 | 28,89 | 24,06 | 22,33 | 20,68 |
| P/B | 5,84 | 7,17 | 8,45 | 5,74 | 5,68 | 4,99 | 4,41 | 3,91 |
| P/S | 2,87 | 3,87 | 4,43 | 2,80 | 2,80 | 2,63 | 2,51 | 2,39 |
| Udbytteprocent | 1,92 % | 1,51 % | 1,28 % | 1,83 % | 1,75 % | 1,84 % | 1,95 % | 2,07 % |
| Equity ratio | 54,89 % | 58,39 % | 56,46 % | 57,05 % | 61,40 % | 67,74 % | 72,10 % | 73,77 % |
| Gearing ratio | -2,42 % | 5,70 % | -12,02 % | 3,19 % | -7,41 % | -17,90 % | -26,62 % | -34,49 % |
Kvartalsdata
| Q2/22 | Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23e | Q3/23e | Q4/23e | 2023e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 120,60 | 133,32 | 141,50 | 514,22 | 131,80 | 134,51 | 146,01 | 152,94 | 565,27 |
| EBITDA | 16,03 | 27,92 | 18,80 | 86,07 | 19,20 | 20,43 | 30,88 | 25,01 | 95,52 |
| EBIT | 10,30 | 22,02 | 12,60 | 62,52 | 13,30 | 14,43 | 24,88 | 19,01 | 71,62 |
| Overskud før skat | 9,30 | 20,72 | 12,20 | 59,62 | 12,54 | 13,73 | 24,28 | 18,51 | 69,06 |
| Netto indkomst | 6,20 | 16,02 | 9,00 | 45,02 | 9,64 | 10,98 | 19,42 | 14,81 | 54,85 |
Viser Alle indholdstyper