Wärtsilä
17,55
EUR
-0,2 %
WRT1V
NASDAQ Helsinki
Industrial Goods & Services
Industrials
17.566 investorer følger denne virksomhed
-0,2%
-5,19%
-12,34%
-5,34%
-7,12%
+33,71%
+44,86%
+37,86%
+94,7%
+628,01%
www.wartsila.com/investors
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)
21,68
EV/EBIT (adj.) (24e)
15,09
P/B (24e)
4,14
Udbytteafkast, % (24e)
2,39 %
Kursmål
19.50 EUR
Anbefaling
Akkumulér
Opdateret
30.10.2024
NASDAQ Helsinki
WRT1V
Daglig lav / høj pris
17,46 / 17,57
EUR
Markedsværdi
10,38 mia. EUR
Aktieomsætning
595,2 t EUR
Volumen
34 t
Business risk
Valuation risk
Current
Previous
Resultatopgørelse
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Omsætning | 4.604,0 | 4.778,0 | 5.843,0 | 6.014,0 | 6.511,3 | 7.489,1 | 8.053,1 | 8.449,5 |
| vækst-% | -10,9 % | 3,8 % | 22,3 % | 2,9 % | 8,3 % | 15,0 % | 7,5 % | 4,9 % |
| EBITDA | 408,0 | 476,0 | 240,0 | 595,0 | 842,7 | 1.014,4 | 1.107,9 | 1.158,0 |
| EBIT (adj.) | 308,0 | 388,0 | 328,0 | 497,0 | 689,0 | 856,7 | 943,1 | 993,0 |
| EBIT | 234,0 | 314,0 | -23,0 | 402,0 | 691,0 | 856,7 | 943,1 | 993,0 |
| Overskud før skat | 191,0 | 296,0 | -30,0 | 365,0 | 671,0 | 852,0 | 944,0 | 999,1 |
| Netto indkomst | 134,0 | 193,0 | -63,0 | 258,0 | 478,3 | 607,3 | 672,9 | 712,1 |
| EPS (adj.) | 0,33 | 0,44 | 0,48 | 0,56 | 0,81 | 1,03 | 1,14 | 1,21 |
| vækst-% | -41,7 % | 30,5 % | 9,3 % | 16,8 % | 45,2 % | 27,4 % | 10,8 % | 5,8 % |
| Udbytte | 0,20 | 0,24 | 0,26 | 0,32 | 0,42 | 0,55 | 0,67 | 0,68 |
| Udbytte ratio | 88,3 % | 73,4 % | -243,5 % | 73,1 % | 51,7 % | 53,3 % | 58,6 % | 56,2 % |
Lønsomhed og afkast på kapital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 8,9 % | 10,0 % | 4,1 % | 9,9 % | 12,9 % | 13,5 % | 13,8 % | 13,7 % |
| EBIT-% (adj.) | 6,7 % | 8,1 % | 5,6 % | 8,3 % | 10,6 % | 11,4 % | 11,7 % | 11,8 % |
| EBIT-% | 5,1 % | 6,6 % | -0,4 % | 6,7 % | 10,6 % | 11,4 % | 11,7 % | 11,8 % |
| ROE | 5,9 % | 8,6 % | -2,8 % | 11,8 % | 20,2 % | 22,7 % | 22,2 % | 21,1 % |
| ROI | 6,7 % | 9,5 % | 0,2 % | 13,2 % | 22,9 % | 27,7 % | 29,0 % | 29,0 % |
Værdiansættelse
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Aktiekurs (EUR) | 8,15 | 12,36 | 7,87 | 13,13 | 17,55 | 17,55 | 17,55 | 17,55 |
| Aktier | 591,7 | 590,0 | 590,0 | 589,0 | 589,0 | 589,0 | 589,0 | 589,0 |
| Markedsværdi | 4.822,5 | 7.292,7 | 4.643,5 | 7.733,9 | 10.337,4 | 10.337,4 | 10.337,4 | 10.337,4 |
| Enterprise value | 5.230,5 | 7.300,7 | 5.131,5 | 7.775,9 | 10.394,8 | 10.164,1 | 9.898,9 | 9.630,3 |
| EV/S | 1,1 | 1,5 | 0,9 | 1,3 | 1,6 | 1,4 | 1,2 | 1,1 |
| EV/EBITDA | 12,8 | 15,3 | 21,4 | 13,1 | 12,3 | 10,0 | 8,9 | 8,3 |
| EV/EBIT (adj.) | 17,0 | 18,8 | 15,6 | 15,6 | 15,1 | 11,9 | 10,5 | 9,7 |
| EV/EBIT | 22,4 | 23,3 | - | 19,3 | 15,0 | 11,9 | 10,5 | 9,7 |
| P/E (adj.) | 24,3 | 28,3 | 16,5 | 23,6 | 21,7 | 17,0 | 15,4 | 14,5 |
| P/E | 36,0 | 37,8 | - | 30,0 | 21,6 | 17,0 | 15,4 | 14,5 |
| P/B | 2,2 | 3,2 | 2,2 | 3,5 | 4,1 | 3,6 | 3,2 | 2,9 |
| P/S | 1,0 | 1,5 | 0,8 | 1,3 | 1,6 | 1,4 | 1,3 | 1,2 |
| Udbytteprocent | 2,5 % | 1,9 % | 3,3 % | 2,4 % | 2,4 % | 3,1 % | 3,8 % | 3,9 % |
| Equity ratio | 37,8 % | 38,6 % | 35,8 % | 36,2 % | 40,5 % | 42,4 % | 45,3 % | 47,3 % |
| Gearing ratio | 18,7 % | 0,3 % | 22,7 % | 1,9 % | 2,3 % | -6,0 % | -13,6 % | -20,0 % |
Kvartalsdata
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Omsætning | 1.643,0 | 6.014,0 | 1.322,0 | 1.555,0 | 1.718,0 | 1.916,3 | 6.511,3 | 1.726,8 | 1.811,3 |
| EBITDA | 173,0 | 595,0 | 162,0 | 205,0 | 230,0 | 245,7 | 842,7 | 113,2 | 151,0 |
| EBIT | 128,0 | 402,0 | 127,0 | 168,0 | 192,0 | 204,0 | 691,0 | 73,8 | 111,5 |
| Overskud før skat | 121,0 | 365,0 | 118,0 | 161,0 | 190,0 | 202,0 | 671,0 | 72,6 | 110,4 |
| Netto indkomst | 95,0 | 258,0 | 85,0 | 116,0 | 142,2 | 135,1 | 478,3 | 50,0 | 76,1 |
ViserAlle indholdstyper
Wärtsilä Q3'24: Here we go again
Wärtsilä Oyj Abp, Q3'24
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
Wärtsilä Corporation: Wärtsilä's Interim Report January-September 2024
Notification in accordance with the Finnish Securities Market Act Chapter 9 § 5: Varma Mutual Pension Insurance Company's holding in Wärtsilä Corporation
Wärtsilä: Speed bumps coming up
Notification in accordance with the Finnish Securities Market Act Chapter 9 § 10: BlackRock, Inc.'s holding in Wärtsilä Corporation
Wärtsilä Corporation: Appointments to Wärtsilä's Board of Management
Wärtsilä Q2'24: Good outlook already priced into the stock
Wärtsilä Q2'24: Impressive Results
