Wärtsilä
17.71
EUR
+0.71 %
WRT1V
NASDAQ Helsinki
Industrial Goods & Services
Industrials
17,565 following
+0.71%
-11.54%
-4.48%
-6.27%
+34.93%
+46.18%
+39.12%
+96.47%
+634.64%
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)
21.88
EV/EBIT (adj.) (24e)
15.22
P/B (24e)
4.17
Dividend yield-% (24e)
2.37 %
Target price
19.50 EUR
Recommendation
Accumulate
Updated
30.10.2024
NASDAQ Helsinki
WRT1V
Daily low / high price
17.355 / 17.725
EUR
Market cap
10.48B EUR
Turnover
4.9M EUR
Volume
280K
Business risk
Valuation risk
Current
Previous
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 % |
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 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 8.15 | 12.36 | 7.87 | 13.13 | 17.71 | 17.71 | 17.71 | 17.71 |
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 | 10,431.6 | 10,431.6 | 10,431.6 | 10,431.6 |
Enterprise value | 5,230.5 | 7,300.7 | 5,131.5 | 7,775.9 | 10,489.0 | 10,258.4 | 9,993.1 | 9,724.6 |
EV/S | 1.1 | 1.5 | 0.9 | 1.3 | 1.6 | 1.4 | 1.2 | 1.2 |
EV/EBITDA | 12.8 | 15.3 | 21.4 | 13.1 | 12.4 | 10.1 | 9.0 | 8.4 |
EV/EBIT (adj.) | 17.0 | 18.8 | 15.6 | 15.6 | 15.2 | 12.0 | 10.6 | 9.8 |
EV/EBIT | 22.4 | 23.3 | - | 19.3 | 15.2 | 12.0 | 10.6 | 9.8 |
P/E (adj.) | 24.3 | 28.3 | 16.5 | 23.6 | 21.9 | 17.2 | 15.5 | 14.6 |
P/E | 36.0 | 37.8 | - | 30.0 | 21.8 | 17.2 | 15.5 | 14.6 |
P/B | 2.2 | 3.2 | 2.2 | 3.5 | 4.2 | 3.6 | 3.3 | 3.0 |
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 % | 3.8 % |
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 % |
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 |
ShowingAll content types
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