Vaisala
49.80 EUR
+0.81 %
7,738 following
Corporate customer
VAIAS
NASDAQ Helsinki
Hardware Manufacturer
Technology
Overview
Financials & Estimates
Dividend
Investor consensus
Valuation
Income statement
Quarterly estimates
Income statement
Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Vaisala
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 403.6 | 379.5 | 438.0 | 514.2 | 540.4 | 564.7 | 596.9 | 623.0 | 659.1 | 698.0 | 736.1 |
| growth-% | -6.0 % | 15.4 % | 17.4 % | 5.1 % | 4.5 % | 5.7 % | 4.4 % | 5.8 % | 5.9 % | 5.5 % | |
| EBITDA | 64.6 | 65.9 | 71.8 | 86.1 | 90.9 | 107.1 | 112.5 | 125.1 | 133.3 | 142.4 | 151.2 |
| EBIT (adj.) | 53.7 | 52.1 | 63.6 | 70.7 | 74.7 | 90.3 | 94.1 | 105.2 | 113.2 | 122.2 | 130.8 |
| EBIT | 41.1 | 44.8 | 50.1 | 62.5 | 66.6 | 82.9 | 84.9 | 98.4 | 106.3 | 115.3 | 123.9 |
| Profit before taxes | 40.1 | 41.3 | 48.5 | 59.6 | 63.2 | 80.6 | 76.8 | 92.6 | 101.3 | 111.3 | 119.9 |
| Net income | 33.6 | 32.8 | 41.2 | 45.0 | 49.0 | 63.6 | 59.5 | 71.8 | 78.5 | 87.3 | 94.2 |
| EPS (adj.) | 1.19 | 1.06 | 1.50 | 1.43 | 1.53 | 1.92 | 1.85 | 2.13 | 2.32 | 2.56 | 2.75 |
| growth-% | -11.1 % | 41.4 % | -4.8 % | 7.5 % | 25.0 % | -3.7 % | 15.4 % | 8.9 % | 10.4 % | 7.3 % | |
| Dividend | 0.61 | 0.61 | 0.68 | 0.72 | 0.75 | 0.85 | 0.86 | 0.91 | 0.99 | 1.09 | 1.18 |
| Dividend ratio | 66.1 % | 67.7 % | 60.2 % | 58.0 % | 55.5 % | 48.5 % | 52.4 % | 45.9 % | 45.7 % | 45.3 % | 45.4 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026e | 2027e | 2028e | 2029e | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 16.0 % | 17.4 % | 16.4 % | 16.7 % | 16.8 % | 19.0 % | 18.8 % | 20.1 % | 20.2 % | 20.4 % | 20.5 % |
| EBIT-% (adj.) | 13.3 % | 13.7 % | 14.5 % | 13.8 % | 13.8 % | 16.0 % | 15.8 % | 16.9 % | 17.2 % | 17.5 % | 17.8 % |
| EBIT-% | 10.2 % | 11.8 % | 11.4 % | 12.2 % | 12.3 % | 14.7 % | 14.2 % | 15.8 % | 16.1 % | 16.5 % | 16.8 % |
| ROE | 16.3 % | 18.9 % | 18.7 % | 18.9 % | 22.1 % | 18.7 % | 20.7 % | 20.2 % | 19.9 % | 19.2 % | |
| ROI | 17.5 % | 18.5 % | 21.1 % | 20.8 % | 21.6 % | 19.5 % | 23.3 % | 25.8 % | 26.3 % | 25.3 % |