Wärtsilä

11,12EUR -0,04 %
16.761 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)
18,99
EV/EBIT (23e)
14,87
P/B (23e)
2,84
Udbytteafkast, % (23e)
3,6 %
Kursmål
11.00 EUR
Anbefaling
Akkumulér
Opdateret
25.4.2023
NASDAQ Helsinki
WRT1V
Daglig lav / høj pris
11,065 / 11,145 EUR
Markedsværdi
6,58 mia. EUR
Aktieomsætning
6,92 mio. EUR
Volumen
623 t
Risiko og anbefaling
HøjRisikoLav
SælgAnbefalingKøb

Resultatopgørelse

20192020202120222023e2024e2025e2026e
Omsætning5.170,004.604,004.778,005.842,306.475,157.091,457.513,678.075,81
vækst-%-0,08 %-10,95 %3,78 %22,28 %10,83 %9,52 %5,95 %7,48 %
EBITDA541,00408,00476,00237,00640,86772,88885,64992,81
EBIT (adj.)456,00275,00357,00325,00501,86611,01713,52815,07
EBIT361,00234,00314,00-26,00488,86611,01713,52815,07
Overskud før skat314,00191,00296,00-33,00468,86588,50692,64795,90
Netto indkomst216,00134,00193,00-66,00333,48423,66498,62572,96
EPS (adj.)0,480,270,400,480,590,720,840,97
vækst-%-33,18 %-42,29 %45,19 %20,76 %21,57 %22,27 %17,70 %14,91 %
Udbytte0,480,200,240,260,400,500,650,65
Udbytte ratio131,49 %88,32 %73,58 %-233,10 %70,98 %69,84 %77,14 %67,13 %

Profitability and return on capital

20192020202120222023e2024e2025e2026e
EBITDA-%10,46 %8,86 %9,96 %4,06 %9,90 %10,90 %11,79 %12,29 %
EBIT-% (adj.)8,82 %5,97 %7,47 %5,56 %7,75 %8,62 %9,50 %10,09 %
EBIT-%6,98 %5,08 %6,57 %-0,45 %7,55 %8,62 %9,50 %10,09 %
ROE8,98 %5,86 %8,59 %-2,97 %15,00 %17,60 %19,16 %20,48 %
ROI11,19 %6,67 %9,55 %0,09 %14,85 %16,94 %19,04 %20,96 %

Værdiansættelse

20192020202120222023e2024e2025e2026e
Share price (EUR)9,858,1512,367,8711,1211,1211,1211,12
Aktier591,72591,72591,72591,72591,72591,72591,72591,72
Markedsværdi5.828,474.822,547.313,704.655,686.579,966.579,966.579,966.579,96
Enterprise value6.566,475.230,547.321,705.143,687.270,037.189,747.066,256.994,26
EV/S1,271,141,530,881,121,010,940,87
EV/EBITDA12,1412,8215,3821,7011,349,307,987,04
EV/EBIT (adj.)14,4019,0220,5115,8314,4911,779,908,58
EV/EBIT18,1922,3523,32-14,8711,779,908,58
P/E (adj.)20,6929,6730,9916,3418,9915,5313,2011,48
P/E26,9835,9937,89-19,7315,5313,2011,48
P/B2,432,223,162,182,842,632,432,28
P/S1,131,051,530,801,020,930,880,81
Udbytteprocent4,87 %2,45 %1,94 %3,30 %3,60 %4,50 %5,85 %5,85 %
Equity ratio41,43 %37,84 %38,56 %35,80 %35,63 %36,48 %37,96 %38,61 %
Gearing ratio30,64 %18,66 %0,34 %22,74 %29,74 %24,32 %17,94 %14,29 %

Kvartalsdata

Q2/22Q3/22Q4/222022Q1/23Q2/23eQ3/23eQ4/23e2023e
Omsætning1.408,001.433,001.770,305.842,301.465,001.552,341.487,101.970,706.475,15
EBITDA109,0060,4392,57237,00130,00152,91151,45206,50640,86
EBIT75,009,4336,57-26,0092,00114,91113,45168,50488,86
Overskud før skat72,526,9134,57-33,0084,00110,91109,45164,50468,86
Netto indkomst50,52-1,0927,57-66,0055,0080,5479,48118,46333,48