Wärtsilä Detailed Consensus
Consensus as of: 2025-02-17 (Last Update: 2025-03-27)

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 Estimates55552
Order bookHighest8,872.99,144.49,462.210,403.19,775.0
Order bookConsensus (Mean)7,294.07,607.08,366.08,621.48,797.98,933.99,307.99,188.7
Order bookMedian8,601.08,782.08,926.09,401.09,188.7
Order bookLowest8,404.48,469.08,515.38,417.48,602.3
Order intakeNumber of Estimates121212128
Order intakeHighest2,076.72,115.08,525.09,027.09,743.0
Order intakeConsensus (Mean)1,924.01,854.08,072.01,975.91,979.88,089.58,314.38,609.7
Order intakeMedian1,976.01,991.58,142.68,417.88,749.8
Order intakeLowest1,836.51,836.57,346.07,096.07,276.3
Net salesNumber of Estimates1413141412
Net salesHighest1,857.01,878.07,866.08,283.48,678.0
Net salesConsensus (Mean)1,321.01,556.06,449.01,682.51,781.67,409.27,858.58,197.7
Net salesMedian1,726.41,781.07,362.27,921.18,405.2
Net salesLowest1,404.51,669.17,024.07,193.97,091.4
Comparable adjusted EBITANumber of Estimates1110121210
Comparable adjusted EBITAHighest200.0210.3928.01,010.01,092.0
Comparable adjusted EBITAConsensus (Mean)137.0180.0712.0171.5197.2830.6903.2973.8
Comparable adjusted EBITAMedian172.0206.6827.5926.51,011.1
Comparable adjusted EBITALowest151.4158.7678.3670.8680.3
Comparable operating resultNumber of Estimates1413141412
Comparable operating resultHighest195.0228.0908.0990.01,072.0
Comparable operating resultConsensus (Mean)132.0176.0694.0170.4196.6810.7884.2948.0
Comparable operating resultMedian170.5204.0809.5909.5986.1
Comparable operating resultLowest146.4153.7658.3650.8660.3
Comparable EBIT margin, %Number of Estimates1413141412
Comparable EBIT margin, %Highest11.312.111.712.012.4
Comparable EBIT margin, %Consensus (Mean)10.011.310.810.111.010.911.211.5
Comparable EBIT margin, %Median10.311.311.011.511.7
Comparable EBIT margin, %Lowest8.88.79.19.09.3
Items affecting comparability (IAC)Number of Estimates1413141411
Items affecting comparability (IAC)Highest0.00.00.00.00.0
Items affecting comparability (IAC)Consensus (Mean)-5.0-8.023.0-1.8-1.9-6.9-6.4-5.8
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 Estimates1413141411
Operating resultHighest195.0228.0908.0990.01,072.0
Operating resultConsensus (Mean)127.0168.0716.0168.6194.6803.7877.8935.5
Operating resultMedian167.5200.3806.5907.5972.0
Operating resultLowest140.2153.7658.3650.8660.3
Result before taxesNumber of Estimates1312141411
Result before taxesHighest193.0224.0883.0970.01,062.0
Result before taxesConsensus (Mean)118.0160.0687.0168.0193.5789.4866.3942.6
Result before taxesMedian165.0197.4792.0898.0978.0
Result before taxesLowest144.0152.8654.9634.9643.6
Net result after minoritiesNumber of Estimates1312141411
Net result after minoritiesHighest141.0162.0658.0728.0792.0
Net result after minoritiesConsensus (Mean)85.0116.0503.0123.6142.8581.6639.8699.0
Net result after minoritiesMedian124.0145.5594.0666.5724.0
Net result after minoritiesLowest105.1111.1476.7461.8468.3
EPS basic (in Euro)Number of Estimates1312141411
EPS basic (in Euro)Highest0.240.281.121.241.34
EPS basic (in Euro)Consensus (Mean)0.140.200.850.210.240.991.091.19
EPS basic (in Euro)Median0.210.251.011.131.23
EPS basic (in Euro)Lowest0.180.190.810.780.79
EPS excl. IAC (in Euro)Number of Estimates1312141410
EPS excl. IAC (in Euro)Highest0.240.281.121.241.35
EPS excl. IAC (in Euro)Consensus (Mean)0.150.210.810.210.251.001.101.19
EPS excl. IAC (in Euro)Median0.210.251.021.131.23
EPS excl. IAC (in Euro)Lowest0.180.190.810.780.79
DPS (in Euro)Number of Estimates--141411
DPS (in Euro)Highest--0.580.650.75
DPS (in Euro)Consensus (Mean)--0.44--0.500.550.60
DPS (in Euro)Median--0.500.560.61
DPS (in Euro)Lowest--0.280.280.28
Cash flow from operating activitiesNumber of Estimates--11119
Cash flow from operating activitiesHighest--755.0873.0913.0
Cash flow from operating activitiesConsensus (Mean)258.0216.01,208.0--500.4588.8668.9
Cash flow from operating activitiesMedian--493.0537.0738.0
Cash flow from operating activitiesLowest--165.6345.1283.3
Investments in PPE & intangible assetsNumber of Estimates--121211
Investments in PPE & intangible assetsHighest---125-125-140
Investments in PPE & intangible assetsConsensus (Mean)-34-37-170---173-179-188
Investments in PPE & intangible assetsMedian---175-184-186
Investments in PPE & intangible assetsLowest---250-264-274
Marine, Order IntakeNumber of Estimates121212128
Marine, Order IntakeHighest1,066.2998.03,936.04,104.04,323.0
Marine, Order IntakeConsensus (Mean)916.0901.03,637.0960.1948.53,839.43,975.44,106.2
Marine, Order IntakeMedian959.5948.53,859.94,001.04,206.5
Marine, Order IntakeLowest875.9875.93,503.73,496.83,566.7
Marine, Net SalesNumber of Estimates1313131310
Marine, Net SalesHighest917.0930.03,633.03,915.04,237.0
Marine, Net SalesConsensus (Mean)708.0759.03,053.0817.1868.83,479.53,736.03,904.1
Marine, Net SalesMedian815.0865.03,478.03,752.03,906.0
Marine, Net SalesLowest776.3830.53,323.73,366.63,447.5
Marine, Comparable operating resultNumber of Estimates1313131310
Marine, Comparable operating resultHighest110.0124.0478.0524.0559.0
Marine, Comparable operating resultConsensus (Mean)81.0103.0360.095.6113.0431.8473.5496.7
Marine, Comparable operating resultMedian94.0116.0436.0493.0505.3
Marine, Comparable operating resultLowest83.488.5355.5361.9370.2
Energy, Order IntakeNumber of Estimates121212128
Energy, Order IntakeHighest858.0876.53,681.03,990.04,267.0
Energy, Order IntakeConsensus (Mean)774.0705.03,366.0804.1814.93,397.43,532.83,679.8
Energy, Order IntakeMedian806.5825.53,416.03,563.53,695.5
Energy, Order IntakeLowest750.0717.03,042.32,799.22,909.6
Energy, Net SalesNumber of Estimates1313131310
Energy, Net SalesHighest783.0758.03,310.23,657.93,892.0
Energy, Net SalesConsensus (Mean)452.0617.02,690.0684.2716.53,166.63,389.73,515.9
Energy, Net SalesMedian713.0740.03,185.03,371.03,543.0
Energy, Net SalesLowest490.0588.02,886.03,027.42,843.9
Energy, Comparable operating resultNumber of Estimates1313131310
Energy, Comparable operating resultHighest82.094.0379.0424.9448.6
Energy, Comparable operating resultConsensus (Mean)50.065.0302.068.675.5344.6373.4398.2
Energy, Comparable operating resultMedian69.075.0350.0381.0413.5
Energy, Comparable operating resultLowest48.759.2278.8264.9266.2
Energy Storage, Order IntakeNumber of Estimates99997
Energy Storage, Order IntakeHighest300.0300.01,248.01,364.91,469.0
Energy Storage, Order IntakeConsensus (Mean)236.0232.01,128.0255.9268.71,091.61,148.91,191.8
Energy Storage, Order IntakeMedian260.0280.01,162.91,217.61,260.0
Energy Storage, Order IntakeLowest207.0207.0827.0680.0748.0
Energy Storage, Net SalesNumber of Estimates88997
Energy Storage, Net SalesHighest300.0288.01,200.01,300.01,304.0
Energy Storage, Net SalesConsensus (Mean)62.0213.0794.0234.5246.41,085.91,127.51,127.5
Energy Storage, Net SalesMedian248.0255.81,073.01,162.91,220.0
Energy Storage, Net SalesLowest100.0200.0968.7934.3735.1
Portfolio Business, Order IntakeNumber of Estimates121212128
Portfolio Business, Order IntakeHighest241.0257.01,024.01,060.01,170.0
Portfolio Business, Order IntakeConsensus (Mean)234.0248.01,069.0211.6216.3852.7806.1823.7
Portfolio Business, Order IntakeMedian216.5222.8846.5773.1778.0
Portfolio Business, Order IntakeLowest157.0150.1643.1670.0641.0
Portfolio Business, Net SalesNumber of Estimates1313131310
Portfolio Business, Net SalesHighest227.0295.01,029.01,010.0957.0
Portfolio Business, Net SalesConsensus (Mean)162.0179.0706.0190.0196.2766.7728.5707.7
Portfolio Business, Net SalesMedian186.3197.0793.2704.0747.0
Portfolio Business, Net SalesLowest131.5141.0575.0330.0263.0
Portfolio Business, Comparable operating resultNumber of Estimates131213129
Portfolio Business, Comparable operating resultHighest11.015.053.061.057.0
Portfolio Business, Comparable operating resultConsensus (Mean)1.08.032.07.08.632.335.837.2
Portfolio Business, Comparable operating resultMedian7.07.331.435.935.0
Portfolio Business, Comparable operating resultLowest3.75.03.713.022.0
Marine, Service order intakeNumber of Estimates88886
Marine, Service order intakeHighest619.0646.02,507.02,682.02,800.0
Marine, Service order intakeConsensus (Mean)568.0595.02,307.0590.9612.12,389.32,499.72,596.2
Marine, Service order intakeMedian596.2626.12,426.42,547.72,685.0
Marine, Service order intakeLowest538.4538.42,153.72,196.82,240.7
Energy, Service order intakeNumber of Estimates99997
Energy, Service order intakeHighest340.2349.91,358.71,422.01,493.0
Energy, Service order intakeConsensus (Mean)319.0327.01,291.0333.4340.01,335.51,385.11,423.0
Energy, Service order intakeMedian335.0343.01,348.01,413.11,458.0
Energy, Service order intakeLowest311.1311.11,244.31,269.21,294.6
Portfolio, Service order intakeNumber of Estimates44443
Portfolio, Service order intakeHighest62.067.0231.0212.0200.0
Portfolio, Service order intakeConsensus (Mean)61.060.0214.052.853.5206.0199.8185.7
Portfolio, Service order intakeMedian52.051.0206.0203.0180.0
Portfolio, Service order intakeLowest45.045.0181.0181.0177.0
Total Services, Order intakeNumber of Estimates55554
Total Services, Order intakeHighest1,049.51,052.04,086.04,303.04,425.0
Total Services, Order intakeConsensus (Mean)949.0982.03,812.01,002.41,024.43,860.94,016.34,144.6
Total Services, Order intakeMedian988.61,021.03,938.04,118.04,309.0
Total Services, Order intakeLowest976.0986.63,398.03,466.03,535.3
Marine, Equipment Order intakeNumber of Estimates88886
Marine, Equipment Order intakeHighest469.8367.21,563.41,558.21,619.0
Marine, Equipment Order intakeConsensus (Mean)348.0306.01,329.0369.0336.61,437.71,437.81,464.6
Marine, Equipment Order intakeMedian359.0333.31,417.01,428.01,466.5
Marine, Equipment Order intakeLowest337.5318.21,350.01,300.01,326.0
Energy, Equipment Order intakeNumber of Estimates99997
Energy, Equipment Order intakeHighest524.0534.02,326.02,568.02,773.0
Energy, Equipment Order intakeConsensus (Mean)455.0378.02,076.0478.9482.12,073.72,149.52,266.9
Energy, Equipment Order intakeMedian485.0485.02,083.02,208.02,340.0
Energy, Equipment Order intakeLowest430.0370.01,798.01,530.01,615.0
Portfolio, Equipment Order intakeNumber of Estimates44443
Portfolio, Equipment Order intakeHighest163.0177.0603.0535.0500.0
Portfolio, Equipment Order intakeConsensus (Mean)173.0188.0855.0147.8145.0545.8498.8484.7
Portfolio, Equipment Order intakeMedian147.5153.0574.5495.0490.0
Portfolio, Equipment Order intakeLowest133.397.1431.1470.3464.0
Total Equipment, Order intakeNumber of Estimates55554
Total Equipment, Order intakeHighest1,088.11,063.04,230.04,312.04,485.0
Total Equipment, Order intakeConsensus (Mean)975.0872.04,260.0956.0925.53,986.13,922.34,035.3
Total Equipment, Order intakeMedian967.0918.73,948.03,979.03,957.5
Total Equipment, Order intakeLowest787.0787.03,805.03,630.03,741.0
Marine, Service net salesNumber of Estimates88886
Marine, Service net salesHighest572.0599.02,370.02,513.02,753.0
Marine, Service net salesConsensus (Mean)498.0514.02,050.0541.7560.12,231.82,349.42,487.4
Marine, Service net salesMedian541.5562.72,253.52,352.82,542.5
Marine, Service net salesLowest522.9529.42,091.02,132.82,175.5
Energy, Service net salesNumber of Estimates99997
Energy, Service net salesHighest332.0339.01,267.01,368.01,478.0
Energy, Service net salesConsensus (Mean)291.0260.01,173.0306.2291.31,250.61,311.31,370.3
Energy, Service net salesMedian310.0281.01,258.91,321.81,390.0
Energy, Service net salesLowest261.9265.21,196.51,220.41,244.8
Portfolio, Service net salesNumber of Estimates44443
Portfolio, Service net salesHighest109.0114.0465.0489.0484.0
Portfolio, Service net salesConsensus (Mean)43.060.0199.064.565.8265.0271.3288.0
Portfolio, Service net salesMedian52.052.0207.5208.0200.0
Portfolio, Service net salesLowest45.045.0180.0180.0180.0
Total Services, Net SalesNumber of Estimates55554
Total Services, Net SalesHighest1,013.01,052.04,086.04,303.04,425.0
Total Services, Net SalesConsensus (Mean)833.0834.03,422.0903.2910.03,676.83,837.94,023.8
Total Services, Net SalesMedian897.0894.03,679.03,913.04,125.0
Total Services, Net SalesLowest820.8794.63,287.53,353.23,420.3
Marine, Equipment Net SalesNumber of Estimates88886
Marine, Equipment Net SalesHighest308.2370.01,303.91,548.11,504.0
Marine, Equipment Net SalesConsensus (Mean)209.0245.01,002.0256.1303.81,211.71,362.41,415.3
Marine, Equipment Net SalesMedian247.1297.61,202.31,346.51,441.0
Marine, Equipment Net SalesLowest226.0268.01,115.01,226.21,272.0
Energy, Equipment Net SalesNumber of Estimates99997
Energy, Equipment Net SalesHighest469.2469.22,066.82,346.62,561.8
Energy, Equipment Net SalesConsensus (Mean)161.0357.01,517.0361.9435.81,899.22,089.22,147.3
Energy, Equipment Net SalesMedian426.0457.21,934.02,087.02,234.0
Energy, Equipment Net SalesLowest180.0350.01,620.01,780.01,599.1
Portfolio, Equipment Net SalesNumber of Estimates44443
Portfolio, Equipment Net SalesHighest159.0181.0700.0584.0584.0
Portfolio, Equipment Net SalesConsensus (Mean)118.0119.0508.0127.6121.0526.5435.8388.0
Portfolio, Equipment Net SalesMedian141.2123.0523.6483.2500.0
Portfolio, Equipment Net SalesLowest69.057.0359.0193.080.0
Total Equipment, Net SalesNumber of Estimates55554
Total Equipment, Net SalesHighest977.3977.33,909.34,361.04,440.0
Total Equipment, Net SalesConsensus (Mean)489.0722.03,027.0795.8871.83,688.93,924.83,855.8
Total Equipment, Net SalesMedian838.5870.03,760.33,840.73,676.1
Total Equipment, Net SalesLowest570.0743.03,408.03,625.03,631.0
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.