Vaisala
38 EUR +2.01%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.
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
* Skandinaviska Enskilda Banken Ab (publ) Helsinki Branch | 17.7 % | 3.9 % |
Novametor Oy | 10.4 % | 13.8 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Jarkko Sairanen | 06.11.2023 | 4,494EUR |
Vesa Pylvänäinen | 14.06.2023 | 108,487EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 379.5 | 438.0 | 514.2 | 540.4 | 543.2 | 579.3 | 610.8 | 644.1 |
growth-% | -6.0 % | 15.4 % | 17.4 % | 5.1 % | 0.5 % | 6.7 % | 5.4 % | 5.5 % |
EBITDA | 65.9 | 71.8 | 86.1 | 90.9 | 95.5 | 103.5 | 110.5 | 115.6 |
EBIT (adj.) | 52.1 | 63.6 | 70.7 | 74.7 | 79.1 | 86.6 | 93.7 | 98.7 |
EBIT | 44.8 | 50.1 | 62.5 | 66.6 | 72.3 | 79.8 | 86.9 | 91.9 |
Profit before taxes | 41.3 | 48.5 | 59.6 | 63.2 | 70.5 | 78.8 | 85.9 | 90.9 |
Net income | 32.8 | 41.2 | 45.0 | 49.0 | 56.2 | 63.1 | 68.7 | 72.7 |
EPS (adj.) | 1.06 | 1.50 | 1.43 | 1.53 | 1.71 | 1.89 | 2.05 | 2.16 |
growth-% | -11.1 % | 41.4 % | -4.8 % | 7.5 % | 11.1 % | 11.0 % | 8.2 % | 5.4 % |
Dividend | 0.61 | 0.68 | 0.72 | 0.75 | 0.78 | 0.81 | 0.85 | 0.88 |
Dividend ratio | 67.7 % | 60.2 % | 58.0 % | 55.5 % | 50.3 % | 46.6 % | 44.8 % | 43.9 % |
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-% | 17.4 % | 16.4 % | 16.7 % | 16.8 % | 17.6 % | 17.9 % | 18.1 % | 17.9 % |
EBIT-% (adj.) | 13.7 % | 14.5 % | 13.8 % | 13.8 % | 14.6 % | 15.0 % | 15.3 % | 15.3 % |
EBIT-% | 11.8 % | 11.4 % | 12.2 % | 12.3 % | 13.3 % | 13.8 % | 14.2 % | 14.3 % |
ROE | 16.3 % | 18.9 % | 18.7 % | 18.9 % | 19.9 % | 20.1 % | 19.6 % | 18.6 % |
ROI | 17.5 % | 18.5 % | 21.1 % | 20.8 % | 22.7 % | 25.0 % | 24.7 % | 23.4 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 40.35 | 53.30 | 39.45 | 39.70 | 38.00 | 38.00 | 38.00 | 38.00 |
Shares | 36.4 | 36.4 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 | 36.3 |
Market cap | 1,470.2 | 1,942.1 | 1,430.1 | 1,439.2 | 1,377.5 | 1,377.5 | 1,377.5 | 1,377.5 |
Enterprise value | 1,481.9 | 1,914.4 | 1,437.9 | 1,410.7 | 1,314.6 | 1,276.4 | 1,233.3 | 1,189.5 |
EV/S | 3.9 | 4.4 | 2.8 | 2.6 | 2.4 | 2.2 | 2.0 | 1.8 |
EV/EBITDA | 22.5 | 26.7 | 16.7 | 15.5 | 13.8 | 12.3 | 11.2 | 10.3 |
EV/EBIT (adj.) | 28.5 | 30.1 | 20.3 | 18.9 | 16.6 | 14.7 | 13.2 | 12.0 |
EV/EBIT | 33.1 | 38.2 | 23.0 | 21.2 | 18.2 | 16.0 | 14.2 | 12.9 |
P/E (adj.) | 38.1 | 35.5 | 27.6 | 25.9 | 22.3 | 20.1 | 18.5 | 17.6 |
P/E | 44.8 | 47.1 | 31.8 | 29.4 | 24.5 | 21.8 | 20.0 | 18.9 |
P/B | 7.2 | 8.5 | 5.7 | 5.4 | 4.6 | 4.2 | 3.7 | 3.3 |
P/S | 3.9 | 4.4 | 2.8 | 2.7 | 2.5 | 2.4 | 2.3 | 2.1 |
Dividend yield | 1.5 % | 1.3 % | 1.8 % | 1.9 % | 2.1 % | 2.1 % | 2.2 % | 2.3 % |
Equity ratio | 58.4 % | 56.5 % | 57.0 % | 60.5 % | 70.1 % | 73.4 % | 74.7 % | 76.0 % |
Gearing ratio | 5.7 % | -12.0 % | 3.2 % | -10.5 % | -21.2 % | -30.5 % | -38.9 % | -45.5 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 130.8 | 130.4 | 147.4 | 540.4 | 112.1 | 133.3 | 139.9 | 157.9 | 543.2 |
EBITDA | 18.0 | 31.4 | 22.4 | 90.9 | 12.8 | 22.4 | 34.5 | 25.9 | 95.5 |
EBIT | 11.9 | 25.2 | 16.3 | 66.6 | 7.1 | 16.7 | 28.6 | 20.0 | 72.3 |
Profit before taxes | 10.5 | 24.1 | 16.1 | 63.2 | 6.6 | 16.2 | 28.1 | 19.5 | 70.5 |
Net income | 8.0 | 18.5 | 12.9 | 49.0 | 5.2 | 13.0 | 22.5 | 15.6 | 56.2 |
Login required
This content is only available for logged in users
Vaisala Corporation Interim Report January–March 2024
Vaisala's Interim Report January–March 2024 to be published on May 3, 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits