Vaisala
37.25 EUR +3.47%6,989 investors are following this company
Vaisala is a technology company. The company is a supplier of measurement solutions in the field of meteorology. The company's specialist competence is in the development of sensors, radars and associated system solutions. Customers are found in various industries, with the largest concentration in the aviation and energy sectors. Vaisala operates worldwide, but mainly in Europe, North America, and Asia.
P/E (24e)
21.84
EV/EBIT (adj.) (24e)
16.27
P/B (24e)
4.55
Dividend yield-% (24e)
2.09 %
Target price
39.00 EUR
Recommendation
Accumulate
Updated
3.5.2024
NASDAQ Helsinki
VAIAS
Daily low / high price
36.1 / 38.1
EUR
Market cap
1.36B EUR
Turnover
322.32K EUR
Volume
8.7K
Business risk
Valuation risk
Current
Previous
Analyst
Pauli Lohi
Analyst
Latest videos
Financial calendar
Interim report
25.07.2024
Interim report
24.10.2024
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
* Skandinaviska Enskilda Banken Ab (publ) Helsinki Branch | 17.7 % | 3.9 % |
Novametor Oy | 10.4 % | 13.8 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jarkko Sairanen | 06.11.2023 | 4,494EUR |
Vesa Pylvänäinen | 14.06.2023 | 108,487EUR |
Premium
This content is for our Premium customers only.
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 379.5 | 438.0 | 514.2 | 540.4 | 543.2 | 579.3 | 610.8 | 644.1 |
growth-% | -6.0 % | 15.4 % | 17.4 % | 5.1 % | 0.5 % | 6.7 % | 5.4 % | 5.5 % |
EBITDA | 65.9 | 71.8 | 86.1 | 90.9 | 95.5 | 103.5 | 110.5 | 115.6 |
EBIT (adj.) | 52.1 | 63.6 | 70.7 | 74.7 | 79.1 | 86.6 | 93.7 | 98.7 |
EBIT | 44.8 | 50.1 | 62.5 | 66.6 | 72.3 | 79.8 | 86.9 | 91.9 |
Profit before taxes | 41.3 | 48.5 | 59.6 | 63.2 | 70.5 | 78.8 | 85.9 | 90.9 |
Net income | 32.8 | 41.2 | 45.0 | 49.0 | 56.2 | 63.1 | 68.7 | 72.7 |
EPS (adj.) | 1.06 | 1.50 | 1.43 | 1.53 | 1.71 | 1.89 | 2.05 | 2.16 |
growth-% | -11.1 % | 41.4 % | -4.8 % | 7.5 % | 11.1 % | 11.0 % | 8.2 % | 5.4 % |
Dividend | 0.61 | 0.68 | 0.72 | 0.75 | 0.78 | 0.81 | 0.85 | 0.88 |
Dividend ratio | 67.7 % | 60.2 % | 58.0 % | 55.5 % | 50.3 % | 46.6 % | 44.8 % | 43.9 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.4 % | 16.4 % | 16.7 % | 16.8 % | 17.6 % | 17.9 % | 18.1 % | 17.9 % |
EBIT-% (adj.) | 13.7 % | 14.5 % | 13.8 % | 13.8 % | 14.6 % | 15.0 % | 15.3 % | 15.3 % |
EBIT-% | 11.8 % | 11.4 % | 12.2 % | 12.3 % | 13.3 % | 13.8 % | 14.2 % | 14.3 % |
ROE | 16.3 % | 18.9 % | 18.7 % | 18.9 % | 19.9 % | 20.1 % | 19.6 % | 18.6 % |
ROI | 17.5 % | 18.5 % | 21.1 % | 20.8 % | 22.7 % | 25.0 % | 24.7 % | 23.4 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 40.35 | 53.30 | 39.45 | 39.70 | 37.25 | 37.25 | 37.25 | 37.25 |
Shares | 36.4 | 36.4 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 |
Market cap | 1,470.2 | 1,942.1 | 1,430.1 | 1,439.2 | 1,350.4 | 1,350.4 | 1,350.4 | 1,350.4 |
Enterprise value | 1,481.9 | 1,914.4 | 1,437.9 | 1,410.7 | 1,287.4 | 1,249.2 | 1,206.1 | 1,162.3 |
EV/S | 3.9 | 4.4 | 2.8 | 2.6 | 2.4 | 2.2 | 2.0 | 1.8 |
EV/EBITDA | 22.5 | 26.7 | 16.7 | 15.5 | 13.5 | 12.1 | 10.9 | 10.1 |
EV/EBIT (adj.) | 28.5 | 30.1 | 20.3 | 18.9 | 16.3 | 14.4 | 12.9 | 11.8 |
EV/EBIT | 33.1 | 38.2 | 23.0 | 21.2 | 17.8 | 15.6 | 13.9 | 12.6 |
P/E (adj.) | 38.1 | 35.5 | 27.6 | 25.9 | 21.8 | 19.7 | 18.2 | 17.2 |
P/E | 44.8 | 47.1 | 31.8 | 29.4 | 24.0 | 21.4 | 19.6 | 18.6 |
P/B | 7.2 | 8.5 | 5.7 | 5.4 | 4.5 | 4.1 | 3.6 | 3.3 |
P/S | 3.9 | 4.4 | 2.8 | 2.7 | 2.5 | 2.3 | 2.2 | 2.1 |
Dividend yield | 1.5 % | 1.3 % | 1.8 % | 1.9 % | 2.1 % | 2.2 % | 2.3 % | 2.4 % |
Equity ratio | 58.4 % | 56.5 % | 57.0 % | 60.5 % | 70.1 % | 73.4 % | 74.7 % | 76.0 % |
Gearing ratio | 5.7 % | -12.0 % | 3.2 % | -10.5 % | -21.2 % | -30.5 % | -38.9 % | -45.5 % |
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 130.8 | 130.4 | 147.4 | 540.4 | 112.1 | 133.3 | 139.9 | 157.9 | 543.2 |
EBITDA | 18.0 | 31.4 | 22.4 | 90.9 | 12.8 | 22.4 | 34.5 | 25.9 | 95.5 |
EBIT | 11.9 | 25.2 | 16.3 | 66.6 | 7.1 | 16.7 | 28.6 | 20.0 | 72.3 |
Profit before taxes | 10.5 | 24.1 | 16.1 | 63.2 | 6.6 | 16.2 | 28.1 | 19.5 | 70.5 |
Net income | 8.0 | 18.5 | 12.9 | 49.0 | 5.2 | 13.0 | 22.5 | 15.6 | 56.2 |
ShowingAll content types
Vaisala Corporation Interim Report January–March 2024
Vaisala's Interim Report January–March 2024 to be published on May 3, 2024
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