Wärtsilä
12,205EUR -0,29%17.120 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 (23e)
22,27
EV/EBIT (adj.) (23e)
15,1
P/B (23e)
3,19
Udbytteafkast, % (23e)
3,28 %
Kursmål
12.50 EUR
Anbefaling
Akkumulér
Opdateret
1.11.2023
NASDAQ Helsinki
WRT1V
Daglig lav / høj pris
12,175 / 12,245
EUR
Markedsværdi
7,22 mia. EUR
Aktieomsætning
222,9 t EUR
Volumen
18 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb
Seneste analyser
Analyst
Erkki Vesola
Analytiker
Seneste videoer
Finanskalender
Årsrapport
31.01.2024
Delårsrapport
26.04.2024
Delårsrapport
19.07.2024
Delårsrapport
29.10.2024
Årsrapport
30.01.2025
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Invaw Invest AB | 17,7 % | 17,7 % |
| Varma Mutual Pension Insurance Company | 5,4 % | 5,4 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Håkan Agnevall | 13.11.2023 | 17.163EUR |
| Håkan Agnevall | 13.11.2023 | 174.833EUR |
Premium
Not activated
This content is for our Premium customers only.
Resultatopgørelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 5.170,00 | 4.604,00 | 4.778,00 | 5.843,00 | 6.281,29 | 7.404,60 | 7.600,75 | 7.975,82 |
| vækst-% | -0,08 % | -10,95 % | 3,78 % | 22,29 % | 7,50 % | 17,88 % | 2,65 % | 4,93 % |
| EBITDA | 541,00 | 408,00 | 476,00 | 236,00 | 644,98 | 863,72 | 934,64 | 993,70 |
| EBIT (adj.) | 497,00 | 308,00 | 388,00 | 324,00 | 513,98 | 675,51 | 739,55 | 797,69 |
| EBIT | 361,00 | 234,00 | 314,00 | -27,00 | 462,98 | 655,51 | 719,55 | 777,69 |
| Overskud før skat | 314,00 | 191,00 | 296,00 | -34,00 | 423,98 | 623,73 | 691,15 | 752,78 |
| Netto indkomst | 216,00 | 134,00 | 193,00 | -67,00 | 286,87 | 442,80 | 490,92 | 534,69 |
| EPS (adj.) | 0,57 | 0,33 | 0,44 | 0,47 | 0,55 | 0,78 | 0,86 | 0,93 |
| vækst-% | -24,78 % | -41,68 % | 30,46 % | 7,71 % | 16,50 % | 41,75 % | 10,52 % | 8,66 % |
| Udbytte | 0,48 | 0,20 | 0,24 | 0,26 | 0,40 | 0,50 | 0,70 | 0,70 |
| Udbytte ratio | 131,49 % | 88,32 % | 73,37 % | -228,96 % | 82,13 % | 66,51 % | 83,99 % | 77,11 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 10,46 % | 8,86 % | 9,96 % | 4,04 % | 10,27 % | 11,66 % | 12,30 % | 12,46 % |
| EBIT-% (adj.) | 9,61 % | 6,69 % | 8,12 % | 5,55 % | 8,18 % | 9,12 % | 9,73 % | 10,00 % |
| EBIT-% | 6,98 % | 5,08 % | 6,57 % | -0,46 % | 7,37 % | 8,85 % | 9,47 % | 9,75 % |
| ROE | 8,98 % | 5,86 % | 8,59 % | -3,01 % | 13,07 % | 18,76 % | 19,16 % | 19,64 % |
| ROI | 11,19 % | 6,67 % | 9,55 % | 0,06 % | 14,70 % | 19,12 % | 19,93 % | 21,22 % |
Værdiansættelse
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 9,85 | 8,15 | 12,36 | 7,87 | 12,21 | 12,21 | 12,21 | 12,21 |
| Aktier | 591,72 | 591,72 | 590,02 | 590,02 | 589,02 | 589,02 | 589,02 | 589,02 |
| Markedsværdi | 5.828,47 | 4.822,54 | 7.292,68 | 4.642,30 | 7.189,03 | 7.189,03 | 7.189,03 | 7.189,03 |
| Enterprise value | 6.566,47 | 5.230,54 | 7.300,68 | 5.130,30 | 7.759,53 | 7.816,64 | 7.630,81 | 7.565,87 |
| EV/S | 1,27 | 1,14 | 1,53 | 0,88 | 1,24 | 1,06 | 1,00 | 0,95 |
| EV/EBITDA | 12,14 | 12,82 | 15,34 | 21,74 | 12,03 | 9,05 | 8,16 | 7,61 |
| EV/EBIT (adj.) | 13,21 | 16,98 | 18,82 | 15,83 | 15,10 | 11,57 | 10,32 | 9,48 |
| EV/EBIT | 18,19 | 22,35 | 23,25 | - | 16,76 | 11,92 | 10,60 | 9,73 |
| P/E (adj.) | 17,16 | 24,34 | 28,30 | 16,73 | 22,27 | 15,71 | 14,22 | 13,08 |
| P/E | 26,98 | 35,99 | 37,79 | - | 25,06 | 16,24 | 14,64 | 13,45 |
| P/B | 2,43 | 2,22 | 3,15 | 2,18 | 3,19 | 2,92 | 2,70 | 2,58 |
| P/S | 1,13 | 1,05 | 1,53 | 0,79 | 1,14 | 0,97 | 0,95 | 0,90 |
| Udbytteprocent | 4,87 % | 2,45 % | 1,94 % | 3,30 % | 3,28 % | 4,10 % | 5,74 % | 5,74 % |
| Equity ratio | 41,43 % | 37,84 % | 38,56 % | 35,80 % | 37,31 % | 36,31 % | 38,67 % | 39,22 % |
| Gearing ratio | 30,64 % | 18,66 % | 0,34 % | 22,74 % | 25,21 % | 25,41 % | 16,57 % | 13,51 % |
Kvartalsdata
| Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23 | Q4/23e | 2023e | Q1/24e | Q2/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 1.771,00 | 5.843,00 | 1.465,00 | 1.454,00 | 1.452,00 | 1.910,29 | 6.281,29 | 1.564,56 | 1.818,73 |
| EBITDA | 91,00 | 236,00 | 130,00 | 141,00 | 151,00 | 222,98 | 644,98 | 180,65 | 214,57 |
| EBIT | 35,00 | -27,00 | 92,00 | 65,00 | 117,00 | 188,98 | 462,98 | 128,60 | 162,51 |
| Overskud før skat | 33,00 | -34,00 | 84,00 | 52,00 | 108,00 | 179,98 | 423,98 | 120,65 | 154,57 |
| Netto indkomst | 26,00 | -67,00 | 55,00 | 26,00 | 82,00 | 123,87 | 286,87 | 86,24 | 109,32 |
ViserAlle indholdstyper
