Vaisala

49.80 EUR

+0.81%

7,738 following
Corporate customer

VAIAS

NASDAQ Helsinki

Hardware Manufacturer

Technology

Income statement

Financial statements, revenue, EBIT, valuation metrics, and quarterly estimates for Vaisala

20192020202120222023202420252026e2027e2028e2029e
Revenue403.6379.5438.0514.2540.4564.7596.9623.0659.1698.0736.1
growth-%-6.0 %15.4 %17.4 %5.1 %4.5 %5.7 %4.4 %5.8 %5.9 %5.5 %
EBITDA64.665.971.886.190.9107.1112.5125.1133.3142.4151.2
EBIT (adj.)53.752.163.670.774.790.394.1105.2113.2122.2130.8
EBIT41.144.850.162.566.682.984.998.4106.3115.3123.9
Profit before taxes40.141.348.559.663.280.676.892.6101.3111.3119.9
Net income33.632.841.245.049.063.659.571.878.587.394.2
EPS (adj.)1.191.061.501.431.531.921.852.132.322.562.75
growth-%-11.1 %41.4 %-4.8 %7.5 %25.0 %-3.7 %15.4 %8.9 %10.4 %7.3 %
Dividend0.610.610.680.720.750.850.860.910.991.091.18
Dividend ratio66.1 %67.7 %60.2 %58.0 %55.5 %48.5 %52.4 %45.9 %45.7 %45.3 %45.4 %

Profitability and return on capital

20192020202120222023202420252026e2027e2028e2029e
EBITDA-%16.0 %17.4 %16.4 %16.7 %16.8 %19.0 %18.8 %20.1 %20.2 %20.4 %20.5 %
EBIT-% (adj.)13.3 %13.7 %14.5 %13.8 %13.8 %16.0 %15.8 %16.9 %17.2 %17.5 %17.8 %
EBIT-%10.2 %11.8 %11.4 %12.2 %12.3 %14.7 %14.2 %15.8 %16.1 %16.5 %16.8 %
ROE16.3 %18.9 %18.7 %18.9 %22.1 %18.7 %20.7 %20.2 %19.9 %19.2 %
ROI17.5 %18.5 %21.1 %20.8 %21.6 %19.5 %23.3 %25.8 %26.3 %25.3 %