Vaisala

43,5EUR +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

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning403,60379,50438,00514,22565,27602,05632,03662,83
vækst-%15,71 %-5,97 %15,42 %17,40 %9,93 %6,51 %4,98 %4,87 %
EBITDA64,6065,8671,7586,0795,52103,97111,82118,34
EBIT (adj.)53,7052,0663,5570,7280,0289,3396,73102,81
EBIT41,1044,7650,1162,5271,6283,3389,7395,81
Overskud før skat40,1041,3248,5059,6269,0682,3388,7395,81
Netto indkomst33,6032,8241,1945,0254,8565,8670,9876,65
EPS (adj.)1,191,061,501,421,691,942,112,26
vækst-%34,10 %-11,05 %41,42 %-5,28 %19,32 %14,64 %8,39 %7,38 %
Udbytte0,610,610,680,720,760,800,850,90
Udbytte ratio66,15 %67,72 %60,15 %58,27 %50,48 %44,26 %43,63 %42,78 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
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 %
ROE17,64 %16,28 %18,95 %18,74 %20,71 %22,08 %20,98 %20,06 %
ROI17,38 %17,47 %18,45 %21,09 %22,36 %25,28 %25,93 %25,08 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)31,7540,3553,3039,4543,5043,5043,5043,50
Aktier36,4436,4436,4436,4436,4436,4436,4436,44
Markedsværdi1.156,841.470,221.942,081.437,431.585,001.585,001.585,001.585,00
Enterprise value1.151,991.481,921.914,381.445,231.564,301.528,201.489,381.445,36
EV/S2,853,904,372,812,772,542,362,18
EV/EBITDA17,8322,5026,6816,7916,3814,7013,3212,21
EV/EBIT (adj.)21,4528,4730,1220,4419,5517,1115,4014,06
EV/EBIT28,0333,1138,2023,1221,8418,3416,6015,09
P/E (adj.)26,6438,0635,5527,7825,6722,3920,6619,24
P/E34,4344,8047,1531,9328,8924,0622,3320,68
P/B5,847,178,455,745,684,994,413,91
P/S2,873,874,432,802,802,632,512,39
Udbytteprocent1,92 %1,51 %1,28 %1,83 %1,75 %1,84 %1,95 %2,07 %
Equity ratio54,89 %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

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning120,60133,32141,50514,22131,80134,51146,01152,94565,27
EBITDA16,0327,9218,8086,0719,2020,4330,8825,0195,52
EBIT10,3022,0212,6062,5213,3014,4324,8819,0171,62
Overskud før skat9,3020,7212,2059,6212,5413,7324,2818,5169,06
Netto indkomst6,2016,029,0045,029,6410,9819,4214,8154,85