Wärtsilä
15,62 EUR +0,94%17.337 investorer følger denne virksomhed
Wärtsilä specializes in power solutions for the marine and energy sectors. The business is managed based on several business segments and the range includes integrated system solutions, spare parts, and associated service functions during the installation cycle, but also complete operation and optimization services. The company was originally founded in 1834 and is headquartered in Helsinki.
P/E (24e)
19,94
EV/EBIT (adj.) (24e)
14,04
P/B (24e)
3,68
Udbytteafkast, % (24e)
2,56 %
Kursmål
15.00 EUR
Anbefaling
Akkumulér
Opdateret
21.4.2024
NASDAQ Helsinki
WRT1V
Daglig lav / høj pris
15,135 / 15,945
EUR
Markedsværdi
9,24 mia. EUR
Aktieomsætning
27,35 mio. EUR
Volumen
1,8 mio.
Business risk
Valuation risk
Current
Previous
Seneste analyser
Analyst
Erkki Vesola
Analytiker
Seneste videoer
Finanskalender
Delårsrapport
26.04.2024
Delårsrapport
19.07.2024
Halvårligt udbytte
10.09.2024
Delårsrapport
29.10.2024
Årsrapport
30.01.2025
Større aktionærerKilde: Millistream Market Data AB
Ejer | Kapital | Stemmer |
---|---|---|
Invaw Invest AB | 17,7 % | 17,7 % |
Varma Mutual Pension Insurance Company | 5,4 % | 5,4 % |
Premium
This content is for our Premium customers only.
Insider transaktioner
Insider | Date | Total value |
---|---|---|
Håkan Agnevall | 13.11.2023 | 174.833EUR |
Håkan Agnevall | 13.11.2023 | 4.228EUR |
Premium
This content is for our Premium customers only.
Resultatopgørelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Omsætning | 4.604,0 | 4.778,0 | 5.843,0 | 6.015,0 | 7.114,0 | 7.619,0 | 7.974,0 | 8.349,0 |
vækst-% | -10,9 % | 3,8 % | 22,3 % | 2,9 % | 18,3 % | 7,1 % | 4,7 % | 4,7 % |
EBITDA | 408,0 | 476,0 | 236,0 | 595,0 | 878,2 | 980,7 | 1.050,8 | 1.100,8 |
EBIT (adj.) | 308,0 | 388,0 | 324,0 | 497,0 | 670,0 | 744,0 | 805,0 | 859,0 |
EBIT | 234,0 | 314,0 | -27,0 | 402,0 | 670,0 | 744,0 | 805,0 | 859,0 |
Overskud før skat | 191,0 | 296,0 | -34,0 | 365,0 | 652,0 | 729,2 | 798,4 | 860,6 |
Netto indkomst | 134,0 | 193,0 | -67,0 | 258,0 | 461,5 | 516,1 | 565,1 | 609,1 |
EPS (adj.) | 0,33 | 0,44 | 0,47 | 0,56 | 0,78 | 0,88 | 0,96 | 1,03 |
vækst-% | -41,7 % | 30,5 % | 7,7 % | 18,5 % | 40,6 % | 11,8 % | 9,5 % | 7,8 % |
Udbytte | 0,20 | 0,24 | 0,26 | 0,32 | 0,40 | 0,50 | 0,60 | 0,65 |
Udbytte ratio | 88,3 % | 73,4 % | -229,0 % | 73,1 % | 51,1 % | 57,1 % | 62,5 % | 62,9 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 8,9 % | 10,0 % | 4,0 % | 9,9 % | 12,3 % | 12,9 % | 13,2 % | 13,2 % |
EBIT-% (adj.) | 6,7 % | 8,1 % | 5,5 % | 8,3 % | 9,4 % | 9,8 % | 10,1 % | 10,3 % |
EBIT-% | 5,1 % | 6,6 % | -0,5 % | 6,7 % | 9,4 % | 9,8 % | 10,1 % | 10,3 % |
ROE | 5,9 % | 8,6 % | -3,0 % | 11,8 % | 19,5 % | 19,6 % | 19,4 % | 19,2 % |
ROI | 6,7 % | 9,5 % | 0,1 % | 13,2 % | 21,6 % | 22,9 % | 24,1 % | 25,2 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (EUR) | 8,15 | 12,36 | 7,87 | 13,13 | 15,62 | 15,62 | 15,62 | 15,62 |
Aktier | 591,7 | 590,0 | 590,0 | 589,0 | 589,0 | 589,0 | 589,0 | 589,0 |
Markedsværdi | 4.822,5 | 7.292,7 | 4.642,3 | 7.730,9 | 9.200,5 | 9.200,5 | 9.200,5 | 9.200,5 |
Enterprise value | 5.230,5 | 7.300,7 | 5.130,3 | 7.772,9 | 9.407,9 | 9.200,7 | 8.964,0 | 8.752,0 |
EV/S | 1,1 | 1,5 | 0,9 | 1,3 | 1,3 | 1,2 | 1,1 | 1,0 |
EV/EBITDA | 12,8 | 15,3 | 21,7 | 13,1 | 10,7 | 9,4 | 8,5 | 8,0 |
EV/EBIT (adj.) | 17,0 | 18,8 | 15,8 | 15,6 | 14,0 | 12,4 | 11,1 | 10,2 |
EV/EBIT | 22,4 | 23,3 | - | 19,3 | 14,0 | 12,4 | 11,1 | 10,2 |
P/E (adj.) | 24,3 | 28,3 | 16,7 | 23,6 | 19,9 | 17,8 | 16,3 | 15,1 |
P/E | 36,0 | 37,8 | - | 30,0 | 19,9 | 17,8 | 16,3 | 15,1 |
P/B | 2,2 | 3,2 | 2,2 | 3,5 | 3,7 | 3,3 | 3,0 | 2,8 |
P/S | 1,0 | 1,5 | 0,8 | 1,3 | 1,3 | 1,2 | 1,2 | 1,1 |
Udbytteprocent | 2,5 % | 1,9 % | 3,3 % | 2,4 % | 2,6 % | 3,2 % | 3,8 % | 4,2 % |
Equity ratio | 37,8 % | 38,6 % | 35,8 % | 36,2 % | 37,7 % | 40,0 % | 42,7 % | 44,9 % |
Gearing ratio | 18,7 % | 0,3 % | 22,7 % | 1,9 % | 8,3 % | 0,0 % | -7,7 % | -13,5 % |
Kvartalsdata
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 1.465,0 | 1.454,0 | 1.452,0 | 1.644,0 | 6.015,0 | 1.612,0 | 1.766,0 | 1.699,0 | 2.037,0 |
EBITDA | 130,0 | 141,0 | 151,0 | 173,0 | 595,0 | 179,1 | 221,1 | 209,1 | 269,1 |
EBIT | 92,0 | 65,0 | 117,0 | 128,0 | 402,0 | 127,0 | 169,0 | 157,0 | 217,0 |
Overskud før skat | 84,0 | 52,0 | 108,0 | 121,0 | 365,0 | 122,5 | 164,5 | 152,5 | 212,5 |
Netto indkomst | 55,0 | 26,0 | 82,0 | 95,0 | 258,0 | 87,7 | 116,7 | 107,9 | 149,3 |
ViserAlle indholdstyper
Wärtsilä Corporation: Wärtsilä Lifecycle Agreement to guarantee operational reliability of new Wind farm Installation Vessel
Wärtsilä Corporation: Wärtsilä provides restated financial information for the year 2023 to reflect the redefined organisational structure
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools