Vaisala
45.25
EUR
-2.06 %
VAIAS
NASDAQ Helsinki
Hardware Manufacturer
Technology
7,110 following
-2.06%
-4.23%
-6.7%
+4.5%
+15.73%
+13.98%
+26.4%
-14.14%
+69.79%
+619.85%
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)
25.54
EV/EBIT (adj.) (24e)
19.49
P/B (24e)
5.48
Dividend yield-% (24e)
1.77 %
Target price
50.00 EUR
Recommendation
Accumulate
Updated
24.10.2024
NASDAQ Helsinki
VAIAS
Daily low / high price
45.25 / 46.55
EUR
Market cap
1.65B EUR
Turnover
447.15K EUR
Volume
9.8K
Business risk
Valuation risk
Current
Previous
Analyst
Pauli Lohi
Analyst
Latest videos
Financial calendar
Annual report
2025-02-18
General meeting
2025-03-25
Interim report
2025-04-24
Interim report
2025-07-25
Interim report
2025-10-23
Forum updates
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 | 45.25 | 45.25 | 45.25 | 45.25 |
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 | 1,640.4 | 1,640.4 | 1,640.4 | 1,640.4 |
Enterprise value | 1,481.9 | 1,661.1 | 1,450.6 | 1,432.5 | 1,594.0 | 1,549.0 | 1,500.2 | 1,445.7 |
EV/S | 3.9 | 3.8 | 2.8 | 2.7 | 2.8 | 2.5 | 2.3 | 2.1 |
EV/EBITDA | 22.5 | 23.2 | 16.9 | 15.8 | 16.2 | 13.6 | 12.3 | 11.1 |
EV/EBIT (adj.) | 28.5 | 26.1 | 20.5 | 19.2 | 19.5 | 15.9 | 14.2 | 12.8 |
EV/EBIT | 33.1 | 33.1 | 23.2 | 21.5 | 21.3 | 17.0 | 14.2 | 12.8 |
P/E (adj.) | 38.1 | 30.9 | 27.9 | 26.3 | 25.5 | 21.2 | 19.6 | 18.3 |
P/E | 44.8 | 41.0 | 32.0 | 29.8 | 28.0 | 22.8 | 19.6 | 18.3 |
P/B | 7.2 | 7.4 | 5.8 | 5.5 | 5.5 | 4.8 | 4.1 | 3.6 |
P/S | 3.9 | 3.9 | 2.8 | 2.7 | 2.9 | 2.6 | 2.5 | 2.3 |
Dividend yield | 1.5 % | 1.5 % | 1.8 % | 1.9 % | 1.8 % | 1.9 % | 2.0 % | 2.1 % |
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