Vaisala
33.4 EUR -2.48%6,990 investors are following this company
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 (24e)
20.42
EV/EBIT (adj.) (24e)
15.27
P/B (24e)
4.13
Dividend yield-% (24e)
2.34 %
Target price
37.00 EUR
Recommendation
Reduce
Updated
11.4.2024
NASDAQ Helsinki
VAIAS
Daily low / high price
33.25 / 34.3
EUR
Market cap
1.22B EUR
Turnover
312.08K EUR
Volume
9.3K
Business risk
Valuation risk
Current
Previous
Analyst
Pauli Lohi
Analyst
Latest videos
Financial calendar
Interim report
2024-05-03
Interim report
2024-07-25
Interim report
2024-10-24
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 | 2023-11-06 | 4,494EUR |
Vesa Pylvänäinen | 2023-06-14 | 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 | 546.3 | 584.0 | 615.8 | 646.0 |
growth-% | -6.0 % | 15.4 % | 17.4 % | 5.1 % | 1.1 % | 6.9 % | 5.4 % | 4.9 % |
EBITDA | 65.9 | 71.8 | 86.1 | 90.9 | 91.7 | 103.1 | 109.1 | 115.3 |
EBIT (adj.) | 52.1 | 63.6 | 70.7 | 74.7 | 75.1 | 86.6 | 92.7 | 98.8 |
EBIT | 44.8 | 50.1 | 62.5 | 66.6 | 67.1 | 79.1 | 86.2 | 93.8 |
Profit before taxes | 41.3 | 48.5 | 59.6 | 63.2 | 65.9 | 78.1 | 85.2 | 92.8 |
Net income | 32.8 | 41.2 | 45.0 | 49.0 | 52.7 | 62.5 | 68.1 | 74.2 |
EPS (adj.) | 1.06 | 1.50 | 1.43 | 1.53 | 1.64 | 1.89 | 2.03 | 2.16 |
growth-% | -11.1 % | 41.4 % | -4.8 % | 7.5 % | 6.6 % | 15.7 % | 7.0 % | 6.6 % |
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 % | 53.6 % | 47.0 % | 45.2 % | 43.0 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 17.4 % | 16.4 % | 16.7 % | 16.8 % | 16.8 % | 17.7 % | 17.7 % | 17.8 % |
EBIT-% (adj.) | 13.7 % | 14.5 % | 13.8 % | 13.8 % | 13.8 % | 14.8 % | 15.1 % | 15.3 % |
EBIT-% | 11.8 % | 11.4 % | 12.2 % | 12.3 % | 12.3 % | 13.5 % | 14.0 % | 14.5 % |
ROE | 16.3 % | 18.9 % | 18.7 % | 18.9 % | 18.8 % | 20.1 % | 19.6 % | 19.1 % |
ROI | 17.5 % | 18.5 % | 21.1 % | 20.8 % | 21.2 % | 25.1 % | 24.8 % | 24.2 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 40.35 | 53.30 | 39.45 | 39.70 | 33.40 | 33.40 | 33.40 | 33.40 |
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 | 1,210.8 | 1,210.8 | 1,210.8 | 1,210.8 |
Enterprise value | 1,481.9 | 1,914.4 | 1,437.9 | 1,410.7 | 1,147.3 | 1,109.2 | 1,067.0 | 1,023.0 |
EV/S | 3.9 | 4.4 | 2.8 | 2.6 | 2.1 | 1.9 | 1.7 | 1.6 |
EV/EBITDA | 22.5 | 26.7 | 16.7 | 15.5 | 12.5 | 10.8 | 9.8 | 8.9 |
EV/EBIT (adj.) | 28.5 | 30.1 | 20.3 | 18.9 | 15.3 | 12.8 | 11.5 | 10.4 |
EV/EBIT | 33.1 | 38.2 | 23.0 | 21.2 | 17.1 | 14.0 | 12.4 | 10.9 |
P/E (adj.) | 38.1 | 35.5 | 27.6 | 25.9 | 20.4 | 17.6 | 16.5 | 15.5 |
P/E | 44.8 | 47.1 | 31.8 | 29.4 | 23.0 | 19.4 | 17.8 | 16.3 |
P/B | 7.2 | 8.5 | 5.7 | 5.4 | 4.1 | 3.7 | 3.3 | 3.0 |
P/S | 3.9 | 4.4 | 2.8 | 2.7 | 2.2 | 2.1 | 2.0 | 1.9 |
Dividend yield | 1.5 % | 1.3 % | 1.8 % | 1.9 % | 2.3 % | 2.4 % | 2.5 % | 2.6 % |
Equity ratio | 58.4 % | 56.5 % | 57.0 % | 60.5 % | 69.7 % | 73.0 % | 74.4 % | 75.9 % |
Gearing ratio | 5.7 % | -12.0 % | 3.2 % | -10.5 % | -21.6 % | -31.0 % | -39.2 % | -45.8 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 131.8 | 130.8 | 130.4 | 147.4 | 540.4 | 112.1 | 136.7 | 140.8 | 156.7 |
EBITDA | 19.2 | 18.0 | 31.4 | 22.4 | 90.9 | 9.6 | 22.5 | 34.0 | 25.6 |
EBIT | 13.3 | 11.9 | 25.2 | 16.3 | 66.6 | 3.5 | 16.3 | 27.9 | 19.4 |
Profit before taxes | 12.5 | 10.5 | 24.1 | 16.1 | 63.2 | 3.2 | 16.0 | 27.6 | 19.1 |
Net income | 9.6 | 8.0 | 18.5 | 12.9 | 49.0 | 2.5 | 12.8 | 22.1 | 15.3 |
ShowingAll content types
Inside information: Vaisala publishes preliminary net sales of Q1/2024 and reiterates its full year 2024 business outlook
Vaisala’s emission reduction targets approved by the Science Based Targets initiative
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