Wärtsilä Detailed Consensus
Consensus as of: 2024-02-19 (Last Update: 2024-03-29)

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 2023Q2 2023FY 2023Q1 2024 EQ2 2024 EFY 2024 EFY 2025 EFY 2026 E
Order bookNumber of Estimates44552
Order bookHighest6,900.07,161.07,791.28,841.99,792.7
Order bookConsensus (Mean)6,153.06,249.06,694.06,885.37,102.87,493.28,081.78,773.5
Order bookMedian6,885.97,127.57,448.88,030.98,773.5
Order bookLowest6,869.46,995.17,246.87,529.07,754.2
Order intakeNumber of Estimates131314149
Order intakeHighest1,962.01,955.07,970.38,639.08,936.7
Order intakeConsensus (Mean)1,739.01,687.07,070.01,788.31,825.77,386.97,790.38,096.4
Order intakeMedian1,774.01,820.07,335.57,802.08,146.0
Order intakeLowest1,694.81,694.86,779.26,763.16,979.1
Net salesNumber of Estimates1515161614
Net salesHighest1,660.91,766.07,114.07,677.08,346.0
Net salesConsensus (Mean)1,465.01,454.06,015.01,594.91,632.66,691.97,203.87,715.7
Net salesMedian1,599.01,620.06,709.07,231.57,859.9
Net salesLowest1,508.71,528.06,225.46,480.96,577.0
EBITDA reportedNumber of Estimates99121211
EBITDA reportedHighest189.0212.0881.0975.01,112.0
EBITDA reportedConsensus (Mean)125.0147.0595.0162.5188.9795.9881.8963.4
EBITDA reportedMedian165.0191.0804.0892.5965.0
EBITDA reportedLowest136.0156.3667.3700.5745.7
Comparable adjusted EBITANumber of Estimates1212141411
Comparable adjusted EBITAHighest188.9191.9722.0837.0924.0
Comparable adjusted EBITAConsensus (Mean)93.0113.0518.0133.1156.7665.9759.5832.6
Comparable adjusted EBITAMedian129.2153.5679.0786.0859.0
Comparable adjusted EBITALowest112.0122.8533.1564.1606.3
Comparable operating resultNumber of Estimates1515161614
Comparable operating resultHighest142.0171.0706.0820.0957.0
Comparable operating resultConsensus (Mean)88.0108.0497.0123.2148.4643.3733.3810.7
Comparable operating resultMedian123.0148.0655.0755.5824.5
Comparable operating resultLowest107.0117.8513.1544.1586.3
Comparable EBIT margin, %Number of Estimates1515161614
Comparable EBIT margin, %Highest8.910.310.411.111.8
Comparable EBIT margin, %Consensus (Mean)6.07.48.37.79.19.610.210.5
Comparable EBIT margin, %Median7.59.29.610.210.5
Comparable EBIT margin, %Lowest6.87.58.28.48.7
Items affecting comparability (IAC)Number of Estimates1414151513
Items affecting comparability (IAC)Highest0.00.00.00.00.0
Items affecting comparability (IAC)Consensus (Mean)4.0-42.0-95.0-2.8-2.5-12.9-9.6-6.8
Items affecting comparability (IAC)Median-1.3-0.5-5.00.00.0
Items affecting comparability (IAC)Lowest-10.0-10.0-51.0-51.0-40.0
Operating resultNumber of Estimates1515161614
Operating resultHighest142.0167.0690.0812.0941.0
Operating resultConsensus (Mean)92.066.0402.0120.6146.0631.1724.3804.4
Operating resultMedian123.0145.0641.8742.1818.5
Operating resultLowest102.0117.8513.1544.1586.3
Profit before taxesNumber of Estimates1413161614
Profit before taxesHighest135.0162.0677.0803.0937.0
Profit before taxesConsensus (Mean)84.053.0364.0114.9140.6607.2704.2788.2
Profit before taxesMedian115.3142.0628.2722.5803.5
Profit before taxesLowest93.0112.2490.8512.3553.4
Net profit after minoritiesNumber of Estimates1414161614
Net profit after minoritiesHighest123.0123.0514.0604.0712.0
Net profit after minoritiesConsensus (Mean)55.027.0258.086.2103.2441.6513.2576.0
Net profit after minoritiesMedian84.8105.0450.0520.9581.7
Net profit after minoritiesLowest68.582.2351.8376.2407.0
Average number of shares (in million)Number of Estimates1414161614
Average number of shares (in million)Highest589.3589.3589.3589.3589.3
Average number of shares (in million)Consensus (Mean)590.2589.7589.3589.3589.3589.3589.3589.3
Average number of shares (in million)Median589.3589.3589.3589.3589.3
Average number of shares (in million)Lowest589.3589.3589.3589.3589.3
EPS basic (in Euro)Number of Estimates1414161614
EPS basic (in Euro)Highest0.210.210.871.021.21
EPS basic (in Euro)Consensus (Mean)0.090.050.440.150.170.750.870.97
EPS basic (in Euro)Median0.140.180.760.880.99
EPS basic (in Euro)Lowest0.120.140.600.640.69
EPS excl. IAC (in Euro)Number of Estimates1414161614
EPS excl. IAC (in Euro)Highest0.210.220.901.051.24
EPS excl. IAC (in Euro)Consensus (Mean)0.080.120.600.150.180.770.890.99
EPS excl. IAC (in Euro)Median0.150.180.790.900.99
EPS excl. IAC (in Euro)Lowest0.130.140.610.640.69
DPS (in Euro)Number of Estimates--161614
DPS (in Euro)Highest--0.480.570.62
DPS (in Euro)Consensus (Mean)--0.32--0.390.450.50
DPS (in Euro)Median--0.400.450.50
DPS (in Euro)Lowest--0.280.280.28
Cash flow from operating activitiesNumber of Estimates--121211
Cash flow from operating activitiesHighest--575.0729.0798.0
Cash flow from operating activitiesConsensus (Mean)145.075.0822.0--391.2534.4608.7
Cash flow from operating activitiesMedian--414.0621.5652.0
Cash flow from operating activitiesLowest--18.063.0147.0
Investments in PPE / intangible assetsNumber of Estimates--131312
Investments in PPE / intangible assetsHighest---110-110-125
Investments in PPE / intangible assetsConsensus (Mean)-31-35-148---190-191-203
Investments in PPE / intangible assetsMedian---169-180-190
Investments in PPE / intangible assetsLowest---364-364-364
Marine Power, Order IntakeNumber of Estimates121113138
Marine Power, Order IntakeHighest856.0879.13,738.83,947.54,102.7
Marine Power, Order IntakeConsensus (Mean)679.0697.02,990.0759.6780.63,201.33,327.83,455.1
Marine Power, Order IntakeMedian757.5767.03,187.03,343.23,466.0
Marine Power, Order IntakeLowest712.1712.12,848.42,731.32,785.9
Marine Power, Net SalesNumber of Estimates121113138
Marine Power, Net SalesHighest770.7779.33,178.73,496.63,811.3
Marine Power, Net SalesConsensus (Mean)604.0636.02,540.0686.2721.32,916.23,104.63,259.6
Marine Power, Net SalesMedian678.0723.02,893.03,112.03,234.0
Marine Power, Net SalesLowest614.5664.02,593.62,625.22,710.7
Marine Power, Comparable operating resultNumber of Estimates121113138
Marine Power, Comparable operating resultHighest74.086.0371.9423.9475.4
Marine Power, Comparable operating resultConsensus (Mean)51.069.0258.065.378.8327.9366.7386.7
Marine Power, Comparable operating resultMedian64.180.6328.3363.7382.5
Marine Power, Comparable operating resultLowest54.162.0256.0266.9280.5
Marine Systems, Order IntakeNumber of Estimates98996
Marine Systems, Order IntakeHighest240.0190.0701.0759.0716.0
Marine Systems, Order IntakeConsensus (Mean)223.0159.0652.0168.4166.1642.1667.6666.1
Marine Systems, Order IntakeMedian159.0164.5647.8669.0657.5
Marine Systems, Order IntakeLowest143.0150.0560.0611.0630.0
Marine Systems, Net SalesNumber of Estimates98996
Marine Systems, Net SalesHighest180.0147.0599.0636.0673.0
Marine Systems, Net SalesConsensus (Mean)138.0106.0491.0146.9134.4565.6595.3621.2
Marine Systems, Net SalesMedian145.0134.5575.0615.0634.1
Marine Systems, Net SalesLowest132.0120.0506.0489.0529.0
Marine Systems, Comparable operating resultNumber of Estimates98996
Marine Systems, Comparable operating resultHighest15.015.058.065.069.9
Marine Systems, Comparable operating resultConsensus (Mean)8.0-8.06.010.511.650.455.657.2
Marine Systems, Comparable operating resultMedian10.812.051.058.057.5
Marine Systems, Comparable operating resultLowest4.58.840.043.845.1
Energy Business, Order IntakeNumber of Estimates131314149
Energy Business, Order IntakeHighest875.0877.03,587.03,988.04,083.1
Energy Business, Order IntakeConsensus (Mean)744.0750.03,041.0799.8828.73,319.23,597.13,768.1
Energy Business, Order IntakeMedian810.0827.03,316.53,628.03,805.0
Energy Business, Order IntakeLowest726.0730.82,976.83,099.33,249.3
Energy Business, Net SalesNumber of Estimates1414151510
Energy Business, Net SalesHighest742.0805.03,288.03,545.03,880.0
Energy Business, Net SalesConsensus (Mean)645.0633.02,610.0700.2722.52,956.73,242.83,474.6
Energy Business, Net SalesMedian701.0713.52,937.43,269.03,503.1
Energy Business, Net SalesLowest670.2678.02,742.62,888.02,946.0
Energy Business, Comparable operating resultNumber of Estimates1414151510
Energy Business, Comparable operating resultHighest57.078.0303.0363.0422.0
Energy Business, Comparable operating resultConsensus (Mean)33.045.0219.047.359.3269.0313.7340.2
Energy Business, Comparable operating resultMedian48.059.0268.0318.6341.3
Energy Business, Comparable operating resultLowest38.043.4200.7219.0246.3
Energy Storage, Order IntakeNumber of Estimates9910106
Energy Storage, Order IntakeHighest334.0358.01,386.01,594.01,748.7
Energy Storage, Order IntakeConsensus (Mean)257.0275.01,056.0288.6305.51,206.61,389.31,491.9
Energy Storage, Order IntakeMedian287.2309.61,212.21,360.01,496.5
Energy Storage, Order IntakeLowest250.0250.01,000.01,100.01,210.0
Energy Storage, Net SalesNumber of Estimates9910106
Energy Storage, Net SalesHighest302.0275.01,170.01,441.01,505.0
Energy Storage, Net SalesConsensus (Mean)252.0193.0926.0272.4234.21,089.01,264.91,397.7
Energy Storage, Net SalesMedian280.0239.01,092.01,284.51,429.7
Energy Storage, Net SalesLowest239.0193.0955.81,022.61,122.0
Portfolio Business, Order IntakeNumber of Estimates121213138
Portfolio Business, Order IntakeHighest188.0198.5700.6729.0750.9
Portfolio Business, Order IntakeConsensus (Mean)93.081.0386.0105.8103.0444.4425.1404.0
Portfolio Business, Order IntakeMedian91.090.0373.0379.0370.0
Portfolio Business, Order IntakeLowest75.073.0300.0300.0300.0
Portfolio Business, Net SalesNumber of Estimates131314149
Portfolio Business, Net SalesHighest168.0154.0749.0779.5802.9
Portfolio Business, Net SalesConsensus (Mean)78.079.0374.0100.797.3436.2428.1416.1
Portfolio Business, Net SalesMedian88.090.0374.5361.5360.0
Portfolio Business, Net SalesLowest74.071.0299.0300.0300.0
Portfolio Business, Comparable operating resultNumber of Estimates131314149
Portfolio Business, Comparable operating resultHighest6.76.233.442.551.8
Portfolio Business, Comparable operating resultConsensus (Mean)-5.02.014.02.53.013.615.114.0
Portfolio Business, Comparable operating resultMedian3.03.112.412.210.0
Portfolio Business, Comparable operating resultLowest-3.0-3.0-12.0-5.00.0
Total Services, Order intakeNumber of Estimates66776
Total Services, Order intakeHighest896.0973.03,967.74,227.74,448.7
Total Services, Order intakeConsensus (Mean)889.0913.03,519.0869.2908.53,552.53,685.53,834.6
Total Services, Order intakeMedian883.5913.43,512.43,626.03,870.0
Total Services, Order intakeLowest826.1826.13,304.23,363.13,423.1
Total Services, Net SalesNumber of Estimates77776
Total Services, Net SalesHighest824.4908.33,617.83,997.74,265.5
Total Services, Net SalesConsensus (Mean)736.0807.03,148.0772.0853.43,362.73,549.13,702.8
Total Services, Net SalesMedian778.4863.03,356.93,515.93,680.0
Total Services, Net SalesLowest698.0769.03,151.33,282.03,342.1
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.