Vaisala
46.55
EUR
0 %
VAIAS
NASDAQ Helsinki
Hardware Manufacturer
Technology
7,110 following
0%
+2.31%
-4.02%
+7.51%
+11.63%
+17.25%
+32.43%
-8.9%
+70.83%
+640.53%
www.vaisala.com/en/investor-relations
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 (adj.) (24e)
26.28
EV/EBIT (adj.) (24e)
20.06
P/B (24e)
5.64
Dividend yield-% (24e)
1.72 %
Target price
50.00 EUR
Recommendation
Accumulate
Updated
24.10.2024
NASDAQ Helsinki
VAIAS
Daily low / high price
46.45 / 46.8
EUR
Market cap
1.7B EUR
Turnover
93.09K EUR
Volume
2K
Business risk
Valuation risk
Current
Previous
Analyst
Pauli Lohi
Analyst
Latest videos
Financial calendar
Annual report
18.02.2025
General meeting
25.03.2025
Interim report
24.04.2025
Interim report
25.07.2025
Interim report
23.10.2025
Income statement
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 379.5 | 438.0 | 514.2 | 540.4 | 559.8 | 622.0 | 666.1 | 698.9 |
| growth-% | -6.0 % | 15.4 % | 17.4 % | 5.1 % | 3.6 % | 11.1 % | 7.1 % | 4.9 % |
| EBITDA | 65.9 | 71.8 | 86.1 | 90.9 | 98.2 | 113.7 | 122.0 | 129.7 |
| EBIT (adj.) | 52.1 | 63.6 | 70.7 | 74.7 | 81.8 | 97.7 | 105.8 | 113.2 |
| EBIT | 44.8 | 50.1 | 62.5 | 66.6 | 75.0 | 90.9 | 105.8 | 113.2 |
| Profit before taxes | 41.3 | 48.5 | 59.6 | 63.2 | 74.7 | 89.9 | 104.8 | 112.2 |
| Net income | 32.8 | 41.2 | 45.0 | 49.0 | 58.6 | 71.9 | 83.8 | 89.8 |
| EPS (adj.) | 1.06 | 1.50 | 1.43 | 1.53 | 1.77 | 2.14 | 2.31 | 2.48 |
| growth-% | -11.1 % | 41.4 % | -4.8 % | 7.5 % | 15.4 % | 20.7 % | 8.2 % | 7.1 % |
| Dividend | 0.61 | 0.68 | 0.72 | 0.75 | 0.80 | 0.85 | 0.90 | 0.93 |
| Dividend ratio | 67.7 % | 60.2 % | 58.0 % | 55.5 % | 49.5 % | 42.9 % | 38.9 % | 37.5 % |
Profitability and return on capital
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 17.4 % | 16.4 % | 16.7 % | 16.8 % | 17.5 % | 18.3 % | 18.3 % | 18.6 % |
| EBIT-% (adj.) | 13.7 % | 14.5 % | 13.8 % | 13.8 % | 14.6 % | 15.7 % | 15.9 % | 16.2 % |
| EBIT-% | 11.8 % | 11.4 % | 12.2 % | 12.3 % | 13.4 % | 14.6 % | 15.9 % | 16.2 % |
| ROE | 16.3 % | 18.9 % | 18.7 % | 18.9 % | 20.7 % | 22.4 % | 22.7 % | 21.2 % |
| ROI | 17.5 % | 18.5 % | 21.1 % | 20.8 % | 23.1 % | 27.4 % | 28.7 % | 26.7 % |
Valuation
| 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 40.35 | 46.35 | 39.80 | 40.30 | 46.55 | 46.55 | 46.55 | 46.55 |
| Shares | 36.4 | 36.4 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 |
| Market cap | 1,470.2 | 1,688.8 | 1,442.8 | 1,460.9 | 1,687.5 | 1,687.5 | 1,687.5 | 1,687.5 |
| Enterprise value | 1,481.9 | 1,661.1 | 1,450.6 | 1,432.5 | 1,641.1 | 1,596.1 | 1,547.3 | 1,492.8 |
| EV/S | 3.9 | 3.8 | 2.8 | 2.7 | 2.9 | 2.6 | 2.3 | 2.1 |
| EV/EBITDA | 22.5 | 23.2 | 16.9 | 15.8 | 16.7 | 14.0 | 12.7 | 11.5 |
| EV/EBIT (adj.) | 28.5 | 26.1 | 20.5 | 19.2 | 20.1 | 16.3 | 14.6 | 13.2 |
| EV/EBIT | 33.1 | 33.1 | 23.2 | 21.5 | 21.9 | 17.6 | 14.6 | 13.2 |
| P/E (adj.) | 38.1 | 30.9 | 27.9 | 26.3 | 26.3 | 21.8 | 20.1 | 18.8 |
| P/E | 44.8 | 41.0 | 32.0 | 29.8 | 28.8 | 23.5 | 20.1 | 18.8 |
| P/B | 7.2 | 7.4 | 5.8 | 5.5 | 5.6 | 4.9 | 4.3 | 3.7 |
| P/S | 3.9 | 3.9 | 2.8 | 2.7 | 3.0 | 2.7 | 2.5 | 2.4 |
| Dividend yield | 1.5 % | 1.5 % | 1.8 % | 1.9 % | 1.7 % | 1.8 % | 1.9 % | 2.0 % |
| Equity ratio | 58.4 % | 56.5 % | 57.0 % | 60.5 % | 68.3 % | 73.2 % | 75.0 % | 76.8 % |
| Gearing ratio | 5.7 % | -12.0 % | 3.2 % | -10.5 % | -15.5 % | -26.7 % | -35.5 % | -43.0 % |
Quarter data
| Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 147.4 | 540.4 | 112.1 | 148.4 | 136.6 | 162.7 | 559.8 | ||
| EBITDA | 22.4 | 90.9 | 12.8 | 29.4 | 30.0 | 26.0 | 98.2 | ||
| EBIT | 16.3 | 66.6 | 7.1 | 23.7 | 24.1 | 20.1 | 75.0 | ||
| Profit before taxes | 16.1 | 63.2 | 6.6 | 23.1 | 24.5 | 20.4 | 74.7 | ||
| Net income | 12.9 | 49.0 | 5.2 | 17.9 | 19.2 | 16.3 | 58.6 |
ShowingAll content types
Vaisala updates its strategy and long-term financial targets
Change in Vaisala Corporation’s number of series A and K shares
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
Vaisala Oyj, Q3'24
Vaisala Corporation Interim Report January–September 2024
Vaisala’s financial information and Annual General Meeting in 2025
Vaisala seeks to remove greenwashing from carbon capture with a new measurement solution
Vaisala's Interim Report January–September 2024 to be published on October 24, 2024
Inside information: Changes in the Vaisala Leadership Team
Vaisala acquires Speedwell Climate to help organizations mitigate weather-related financial risks
Vaisala Corporation: Disclosure in compliance with Chapter 9, Section 10 of the Finnish Securities Markets Act (September 5, 2024)
Hexagon and Vaisala: Quality companies are the ones to buy, especially in difficult times
Invitation to Vaisala’s Capital Markets Day 2024
Vaisala to modernize 14 airports in Indonesia
Vaisala Corporation: Managers’ Transactions – Jalkala, Anne
Vaisala Corporation’s conveyance of treasury shares in accordance with share-based incentive plan
