Wärtsilä Detailed Consensus >> Group
Consensus as of: 2025-04-15 (Last Update: 2025-05-02)

Note - Indicative comparison figures used for Marine Power in 2022, following merger with Voyage from 1 January 2023, until official comparison figures become available .


KPI[EUR m]Q1 2024Q2 2024FY 2024Q1 2025 EQ2 2025 EFY 2025 EFY 2026 EFY 2027 E
Order bookNumber of Estimates44433
Order bookHighest8,749.18,900.89,396.510,349.011,499.8
Order bookConsensus (Mean)7,294.07,607.08,366.08,544.78,620.08,905.29,416.810,102.4
Order bookMedian8,556.48,597.68,894.49,556.010,282.0
Order bookLowest8,316.98,384.08,435.38,345.48,525.5
Order intakeNumber of Estimates1111111111
Order intakeHighest2,031.02,039.08,389.08,877.09,580.0
Order intakeConsensus (Mean)1,924.01,854.08,072.01,893.51,923.47,967.88,255.68,638.8
Order intakeMedian1,912.01,954.08,029.08,290.08,556.0
Order intakeLowest1,736.01,691.07,246.07,016.07,188.3
Net salesNumber of Estimates1312131313
Net salesHighest1,799.01,950.57,750.08,125.08,620.0
Net salesConsensus (Mean)1,321.01,556.06,449.01,695.51,784.37,361.17,726.68,090.9
Net salesMedian1,706.01,771.57,333.07,742.08,106.0
Net salesLowest1,549.11,697.07,052.97,105.97,008.2
Comparable adjusted EBITANumber of Estimates109111111
Comparable adjusted EBITAHighest193.7216.4896.01,005.01,075.0
Comparable adjusted EBITAConsensus (Mean)137.0180.0712.0174.3196.3818.2889.0944.8
Comparable adjusted EBITAMedian172.5197.0823.0894.0974.3
Comparable adjusted EBITALowest163.2158.4672.5675.9685.5
Comparable operating resultNumber of Estimates1312131313
Comparable operating resultHighest189.0228.0884.0963.01,021.6
Comparable operating resultConsensus (Mean)132.0176.0694.0172.7196.7802.4873.8926.5
Comparable operating resultMedian174.0199.1803.0874.0954.3
Comparable operating resultLowest158.2153.4652.5655.9665.5
Comparable EBIT margin, %Number of Estimates1312131313
Comparable EBIT margin, %Highest10.912.111.612.112.2
Comparable EBIT margin, %Consensus (Mean)10.011.310.810.211.010.911.311.4
Comparable EBIT margin, %Median10.211.011.011.611.6
Comparable EBIT margin, %Lowest9.08.79.19.29.5
Items affecting comparability (IAC)Number of Estimates1312131312
Items affecting comparability (IAC)Highest0.00.00.00.00.0
Items affecting comparability (IAC)Consensus (Mean)-5.0-8.023.0-1.8-1.9-6.8-7.3-7.9
Items affecting comparability (IAC)Median0.00.00.00.00.0
Items affecting comparability (IAC)Lowest-10.0-10.0-40.0-40.0-40.0
Operating resultNumber of Estimates1312131312
Operating resultHighest187.0228.0884.0963.01,017.0
Operating resultConsensus (Mean)127.0168.0716.0170.9194.8795.7866.5910.7
Operating resultMedian170.0196.6803.0874.0940.3
Operating resultLowest158.2153.4652.5655.9665.5
Result before taxesNumber of Estimates1311131313
Result before taxesHighest186.0224.0868.0957.01,032.6
Result before taxesConsensus (Mean)118.0160.0687.0167.4191.8778.6852.1908.4
Result before taxesMedian163.1195.5779.0850.0919.9
Result before taxesLowest150.5152.6649.1640.0647.7
Net result after minoritiesNumber of Estimates1312131313
Net result after minoritiesHighest140.0162.0626.0727.0782.0
Net result after minoritiesConsensus (Mean)85.0116.0503.0122.8140.2571.2626.8668.3
Net result after minoritiesMedian120.0140.1570.0626.0685.9
Net result after minoritiesLowest106.8110.9472.4465.6471.3
EPS basic (in Euro)Number of Estimates1312131313
EPS basic (in Euro)Highest0.240.281.061.231.33
EPS basic (in Euro)Consensus (Mean)0.140.200.850.210.240.971.061.13
EPS basic (in Euro)Median0.200.240.971.061.16
EPS basic (in Euro)Lowest0.180.190.800.790.80
EPS excl. IAC (in Euro)Number of Estimates1312131312
EPS excl. IAC (in Euro)Highest0.240.281.071.231.33
EPS excl. IAC (in Euro)Consensus (Mean)0.150.210.810.210.240.981.081.14
EPS excl. IAC (in Euro)Median0.210.240.971.071.17
EPS excl. IAC (in Euro)Lowest0.180.190.800.790.80
DPS (in Euro)Number of Estimates--131313
DPS (in Euro)Highest--0.560.650.70
DPS (in Euro)Consensus (Mean)--0.44--0.500.560.59
DPS (in Euro)Median--0.500.560.60
DPS (in Euro)Lowest--0.400.400.40
Cash flow from operating activitiesNumber of Estimates--111111
Cash flow from operating activitiesHighest--848.6873.0913.0
Cash flow from operating activitiesConsensus (Mean)258.0216.01,208.0--505.4622.8677.8
Cash flow from operating activitiesMedian--481.0582.6699.0
Cash flow from operating activitiesLowest--163.9368.7334.0
Investments in PPE & intangible assetsNumber of Estimates--121212
Investments in PPE & intangible assetsHighest---125-125-125
Investments in PPE & intangible assetsConsensus (Mean)-34-37-170---176-182-185
Investments in PPE & intangible assetsMedian---173-182-186
Investments in PPE & intangible assetsLowest---247-260-269
Disclaimer

This document has been issued by Vara Research GmbH for information purposes only and is not intended to constitute investment advice. It is based on estimates and forecasts of various analysts regarding revenues, earnings and business developments of the relevant company. The company did not participate in the compilation of the estimates and it does not endorse them. Such estimates and forecasts cannot be independently verified by reason of the subjective character. Vara Research GmbH gives no guarantee, representation or warranty and is not responsible or liable as to its accuracy and completeness.