Copyright © Inderes 2011 - present. All rights reserved.

Wärtsilä

18,42 EUR -0,83%
17.467 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 (adj.) (24e)
22,35
EV/EBIT (adj.) (24e)
15,21
P/B (24e)
4,32
Udbytteafkast, % (24e)
2,17 %
Kursmål
17.00 EUR
Anbefaling
Reducer
Opdateret
21.7.2024
NASDAQ Helsinki
WRT1V
Daglig lav / høj pris
18,35 / 18,78 EUR
Markedsværdi
10,9 mia. EUR
Aktieomsætning
14,59 mio. EUR
Volumen
789 t
Business risk
Valuation risk
Current
Previous

Seneste analyser

Wärtsilä Q2'24: Good outlook already priced into the stock
22.07.2024
Wärtsilä: Rapid activity across the board
29.04.2024
Wärtsilä: Turning into tailwinds
02.02.2024

Analytiker

Erkki Vesola
Erkki Vesola
Analytiker

Seneste videoer

Wärtsilä Q2'24: Impressive Results
19.07.2024
Wärtsilä Q2'24 - Friday, Jul 19 at 10:00 am EET
19.07.2024
Wärtsilä Q1'24: Momentum is strong
26.04.2024

Finanskalender

Halvårligt udbytte
10.09.2024
Delårsrapport
29.10.2024
Årsrapport
05.02.2025

Resultatopgørelse

20202021202220232024e2025e2026e2027e
Omsætning4.604,04.778,05.843,06.014,07.105,47.471,17.883,98.211,9
vækst-%-10,9 %3,8 %22,3 %2,9 %18,1 %5,1 %5,5 %4,2 %
EBITDA408,0476,0240,0595,0857,8958,81.026,51.073,9
EBIT (adj.)308,0388,0328,0497,0721,8799,3862,8910,4
EBIT234,0314,0-23,0402,0708,8799,3862,8910,4
Overskud før skat191,0296,0-30,0365,0678,2788,9862,4919,0
Netto indkomst134,0193,0-63,0258,0475,0547,9599,3639,0
EPS (adj.)0,330,440,480,560,820,931,021,08
vækst-%-41,7 %30,5 %9,3 %16,8 %47,9 %12,9 %9,4 %6,6 %
Udbytte0,200,240,260,320,400,500,600,65
Udbytte ratio88,3 %73,4 %-243,5 %73,1 %49,6 %53,8 %59,0 %59,9 %

Lønsomhed og afkast på kapital

20202021202220232024e2025e2026e2027e
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 %
ROE5,9 %8,6 %-2,8 %11,8 %20,1 %20,5 %20,1 %19,5 %
ROI6,7 %9,5 %0,2 %13,2 %23,0 %25,2 %26,5 %27,2 %

Værdiansættelse

20202021202220232024e2025e2026e2027e
Aktiekurs (EUR)8,1512,367,8713,1318,4218,4218,4218,42
Aktier591,7590,0590,0589,0589,0589,0589,0589,0
Markedsværdi4.822,57.292,74.643,57.733,910.849,810.849,810.849,810.849,8
Enterprise value5.230,57.300,75.131,57.775,910.981,410.713,910.462,510.213,9
EV/S1,11,50,91,31,51,41,31,2
EV/EBITDA12,815,321,413,112,811,210,29,5
EV/EBIT (adj.)17,018,815,615,615,213,412,111,2
EV/EBIT22,423,3-19,315,513,412,111,2
P/E (adj.)24,328,316,523,622,419,818,117,0
P/E36,037,8-30,022,819,818,117,0
P/B2,23,22,23,54,33,83,53,2
P/S1,01,50,81,31,51,51,41,3
Udbytteprocent2,5 %1,9 %3,3 %2,4 %2,2 %2,7 %3,3 %3,5 %
Equity ratio37,8 %38,6 %35,8 %36,2 %38,3 %41,7 %44,6 %47,1 %
Gearing ratio18,7 %0,3 %22,7 %1,9 %5,2 %-4,8 %-12,3 %-18,6 %

Kvartalsdata

Q3/23Q4/232023Q1/24Q2/24Q3/24eQ4/24e2024eQ1/25e
Omsætning1.452,01.643,06.014,01.322,01.556,01.879,52.347,97.105,4
EBITDA150,0173,0595,0162,0205,0204,0286,8857,8
EBIT116,0128,0402,0127,0168,0166,0247,8708,8
Overskud før skat107,0121,0365,0118,0160,4159,0240,8678,2
Netto indkomst81,095,0258,085,0116,4111,3162,3475,0
Login in to make your own estimates and see other investors estimates.
ViserAlle indholdstyper

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
Create account