Wärtsilä
18,755 EUR +0,19%17.438 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, Finland.
P/E (24e)
22,76
EV/EBIT (adj.) (24e)
15,49
P/B (24e)
4,4
Udbytteafkast, % (24e)
2,13 %
Kursmål
17.00 EUR
Anbefaling
Reducer
Opdateret
21.7.2024
NASDAQ Helsinki
WRT1V
Daglig lav / høj pris
18,72 / 18,96
EUR
Markedsværdi
11,1 mia. EUR
Aktieomsætning
9,4 mio. EUR
Volumen
501 t
Business risk
Valuation risk
Current
Previous
Seneste analyser
Analyst
![Erkki Vesola Erkki Vesola](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://content.inderes.se/assets/98b6b51c-856e-4386-bff3-ed9549471502.png)
Erkki Vesola
Analytiker
Seneste videoer
Finanskalender
Halvårligt udbytte
10.09.2024
Delårsrapport
29.10.2024
Årsrapport
05.02.2025
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 | 6.014,0 | 7.105,4 | 7.471,1 | 7.883,9 | 8.211,9 |
vækst-% | -10,9 % | 3,8 % | 22,3 % | 2,9 % | 18,1 % | 5,1 % | 5,5 % | 4,2 % |
EBITDA | 408,0 | 476,0 | 240,0 | 595,0 | 857,8 | 958,8 | 1.026,5 | 1.073,9 |
EBIT (adj.) | 308,0 | 388,0 | 328,0 | 497,0 | 721,8 | 799,3 | 862,8 | 910,4 |
EBIT | 234,0 | 314,0 | -23,0 | 402,0 | 708,8 | 799,3 | 862,8 | 910,4 |
Overskud før skat | 191,0 | 296,0 | -30,0 | 365,0 | 678,2 | 788,9 | 862,4 | 919,0 |
Netto indkomst | 134,0 | 193,0 | -63,0 | 258,0 | 475,0 | 547,9 | 599,3 | 639,0 |
EPS (adj.) | 0,33 | 0,44 | 0,48 | 0,56 | 0,82 | 0,93 | 1,02 | 1,08 |
vækst-% | -41,7 % | 30,5 % | 9,3 % | 16,8 % | 47,9 % | 12,9 % | 9,4 % | 6,6 % |
Udbytte | 0,20 | 0,24 | 0,26 | 0,32 | 0,40 | 0,50 | 0,60 | 0,65 |
Udbytte ratio | 88,3 % | 73,4 % | -243,5 % | 73,1 % | 49,6 % | 53,8 % | 59,0 % | 59,9 % |
Lønsomhed og afkast på kapital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 8,9 % | 10,0 % | 4,1 % | 9,9 % | 12,1 % | 12,8 % | 13,0 % | 13,1 % |
EBIT-% (adj.) | 6,7 % | 8,1 % | 5,6 % | 8,3 % | 10,2 % | 10,7 % | 10,9 % | 11,1 % |
EBIT-% | 5,1 % | 6,6 % | -0,4 % | 6,7 % | 10,0 % | 10,7 % | 10,9 % | 11,1 % |
ROE | 5,9 % | 8,6 % | -2,8 % | 11,8 % | 20,1 % | 20,5 % | 20,1 % | 19,5 % |
ROI | 6,7 % | 9,5 % | 0,2 % | 13,2 % | 23,0 % | 25,2 % | 26,5 % | 27,2 % |
Værdiansættelse
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Aktiekurs (EUR) | 8,15 | 12,36 | 7,87 | 13,13 | 18,76 | 18,76 | 18,76 | 18,76 |
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 | 11.047,1 | 11.047,1 | 11.047,1 | 11.047,1 |
Enterprise value | 5.230,5 | 7.300,7 | 5.130,3 | 7.772,9 | 11.178,7 | 10.911,2 | 10.659,8 | 10.411,2 |
EV/S | 1,1 | 1,5 | 0,9 | 1,3 | 1,6 | 1,5 | 1,4 | 1,3 |
EV/EBITDA | 12,8 | 15,3 | 21,4 | 13,1 | 13,0 | 11,4 | 10,4 | 9,7 |
EV/EBIT (adj.) | 17,0 | 18,8 | 15,6 | 15,6 | 15,5 | 13,7 | 12,4 | 11,4 |
EV/EBIT | 22,4 | 23,3 | - | 19,3 | 15,8 | 13,7 | 12,4 | 11,4 |
P/E (adj.) | 24,3 | 28,3 | 16,5 | 23,6 | 22,8 | 20,2 | 18,4 | 17,3 |
P/E | 36,0 | 37,8 | - | 30,0 | 23,3 | 20,2 | 18,4 | 17,3 |
P/B | 2,2 | 3,2 | 2,2 | 3,5 | 4,4 | 3,9 | 3,5 | 3,2 |
P/S | 1,0 | 1,5 | 0,8 | 1,3 | 1,6 | 1,5 | 1,4 | 1,3 |
Udbytteprocent | 2,5 % | 1,9 % | 3,3 % | 2,4 % | 2,1 % | 2,7 % | 3,2 % | 3,5 % |
Equity ratio | 37,8 % | 38,6 % | 35,8 % | 36,2 % | 38,3 % | 41,7 % | 44,6 % | 47,1 % |
Gearing ratio | 18,7 % | 0,3 % | 22,7 % | 1,9 % | 5,2 % | -4,8 % | -12,3 % | -18,6 % |
Kvartalsdata
Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24e | Q4/24e | 2024e | Q1/25e | |
---|---|---|---|---|---|---|---|---|---|
Omsætning | 1.452,0 | 1.643,0 | 6.014,0 | 1.322,0 | 1.556,0 | 1.879,5 | 2.347,9 | 7.105,4 | |
EBITDA | 150,0 | 173,0 | 595,0 | 162,0 | 205,0 | 204,0 | 286,8 | 857,8 | |
EBIT | 116,0 | 128,0 | 402,0 | 127,0 | 168,0 | 166,0 | 247,8 | 708,8 | |
Overskud før skat | 107,0 | 121,0 | 365,0 | 118,0 | 160,4 | 159,0 | 240,8 | 678,2 | |
Netto indkomst | 81,0 | 95,0 | 258,0 | 85,0 | 116,4 | 111,3 | 162,3 | 475,0 |
ViserAlle indholdstyper
![Wärtsilä Q2'24: Impressive Results](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/b1a1271d-2079-435f-bf50-77820ca64f39.png)
Wärtsilä Q2'24: Impressive Results
![Wärtsilä Q2'24 - Friday, Jul 19 at 10:00 am EET](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/cf9543b2-d06d-415c-9151-f061f2958083.png)
Wärtsilä Q2'24 - Friday, Jul 19 at 10:00 am EET
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
Wärtsilä Corporation: Appointments to Wärtsilä's Board of Management
Wärtsilä Corporation: Wärtsilä's Half-year financial report January-June 2024
Wärtsilä Corporation: Composition of Wärtsilä's Shareholders' Nomination Board
Wärtsilä Corporation - Manager's transaction: Vehviläinen, Mika
Wärtsilä Corporation - Manager's transaction: Tuomela, Tiina
Wärtsilä Corporation - Manager's transaction: Rahmström, Mats
Wärtsilä Corporation - Manager's transaction: Johnstone, Tom
Wärtsilä Corporation - Manager's transaction: Forssell, Johan
Wärtsilä Corporation - Manager's transaction: Falk, Karin
Wärtsilä Corporation - Manager's transaction: Engelstoft, Morten H.
Wärtsilä Corporation - Manager's transaction: Bomba, Karen
Wärtsilä: Rapid activity across the board
![Wärtsilä Q1'24: Momentum is strong](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/7f920451-51b8-4908-845f-9a362b575122.png)
Wärtsilä Q1'24: Momentum is strong
![Wärtsilä Oyj Abp, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/d61cf067-7ca6-47df-af6b-3a95df9dc72a.png)