Wärtsilä
17.51
EUR
-0.43 %
WRT1V
NASDAQ Helsinki
Industrial Goods & Services
Industrials
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.
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Investor AB | 17.7 % | 17.7 % |
Varma Mutual Pension Insurance Company | 4.6 % | 4.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Håkan Agnevall | 13.11.2023 | 174,833EUR |
Håkan Agnevall | 13.11.2023 | 4,228EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 4,604.0 | 4,778.0 | 5,843.0 | 6,014.0 | 6,511.3 | 7,489.1 | 8,053.1 | 8,449.5 |
growth-% | -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 |
Profit before taxes | 191.0 | 296.0 | -30.0 | 365.0 | 671.0 | 852.0 | 944.0 | 999.1 |
Net income | 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 |
growth-% | -41.7 % | 30.5 % | 9.3 % | 16.8 % | 45.2 % | 27.4 % | 10.8 % | 5.8 % |
Dividend | 0.20 | 0.24 | 0.26 | 0.32 | 0.42 | 0.55 | 0.67 | 0.68 |
Dividend ratio | 88.3 % | 73.4 % | -243.5 % | 73.1 % | 51.7 % | 53.3 % | 58.6 % | 56.2 % |
Login required
This content is only available for logged in users
Profitability and return on capital
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 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.15 | 12.36 | 7.87 | 13.13 | 17.51 | 17.51 | 17.51 | 17.51 |
Shares | 591.7 | 590.0 | 590.0 | 589.0 | 589.0 | 589.0 | 589.0 | 589.0 |
Market cap | 4,822.5 | 7,292.7 | 4,643.5 | 7,733.9 | 10,313.8 | 10,313.8 | 10,313.8 | 10,313.8 |
Enterprise value | 5,230.5 | 7,300.7 | 5,131.5 | 7,775.9 | 10,371.2 | 10,140.6 | 9,875.3 | 9,606.8 |
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 | 11.8 | 10.5 | 9.7 |
EV/EBIT | 22.4 | 23.3 | - | 19.3 | 15.0 | 11.8 | 10.5 | 9.7 |
P/E (adj.) | 24.3 | 28.3 | 16.5 | 23.6 | 21.6 | 17.0 | 15.3 | 14.5 |
P/E | 36.0 | 37.8 | - | 30.0 | 21.6 | 17.0 | 15.3 | 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 |
Dividend yield | 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 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 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 |
Profit before taxes | 121.0 | 365.0 | 118.0 | 161.0 | 190.0 | 202.0 | 671.0 | 72.6 | 110.4 |
Net income | 95.0 | 258.0 | 85.0 | 116.0 | 142.2 | 135.1 | 478.3 | 50.0 | 76.1 |
Login required
This content is only available for logged in users
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