Wärtsilä Detailed Consensus
Consensus as of: 2025-04-15 (Last Update: 2025-04-18)

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
Marine, Order IntakeNumber of Estimates1111111111
Marine, Order IntakeHighest989.3985.03,961.74,278.64,578.1
Marine, Order IntakeConsensus (Mean)916.0901.03,637.0949.1935.63,803.53,980.14,145.6
Marine, Order IntakeMedian946.3946.03,825.03,983.04,163.0
Marine, Order IntakeLowest875.9867.03,503.73,496.83,566.7
Marine, Net SalesNumber of Estimates1212121212
Marine, Net SalesHighest870.0907.03,630.03,915.04,222.8
Marine, Net SalesConsensus (Mean)708.0759.03,053.0821.4864.63,469.13,725.73,909.2
Marine, Net SalesMedian819.4859.03,464.03,742.53,935.7
Marine, Net SalesLowest788.0837.63,323.73,366.63,447.5
Marine, Comparable operating resultNumber of Estimates1212121212
Marine, Comparable operating resultHighest107.0124.0462.4523.6573.7
Marine, Comparable operating resultConsensus (Mean)81.0103.0360.097.0114.0431.3476.9501.7
Marine, Comparable operating resultMedian96.9115.5434.5488.0510.4
Marine, Comparable operating resultLowest91.793.5365.5371.9380.2
Energy, Order IntakeNumber of Estimates1111111111
Energy, Order IntakeHighest802.0843.03,533.03,828.04,091.0
Energy, Order IntakeConsensus (Mean)774.0705.03,366.0717.5766.53,261.53,417.33,616.2
Energy, Order IntakeMedian728.0773.23,276.03,510.03,660.0
Energy, Order IntakeLowest608.0663.02,930.02,719.22,821.6
Energy, Net SalesNumber of Estimates1212121212
Energy, Net SalesHighest783.0826.33,280.03,535.03,805.0
Energy, Net SalesConsensus (Mean)452.0617.02,690.0690.8720.03,119.73,249.93,392.9
Energy, Net SalesMedian687.0733.63,133.53,252.43,443.0
Energy, Net SalesLowest581.3571.02,948.02,939.42,760.7
Energy, Comparable operating resultNumber of Estimates1212121212
Energy, Comparable operating resultHighest80.094.0373.0408.0440.0
Energy, Comparable operating resultConsensus (Mean)50.065.0302.069.974.8335.4356.4379.3
Energy, Comparable operating resultMedian69.075.5344.5360.0384.0
Energy, Comparable operating resultLowest57.254.0263.0260.1261.3
Energy Storage, Order IntakeNumber of Estimates77777
Energy Storage, Order IntakeHighest250.0300.01,164.11,257.21,508.7
Energy Storage, Order IntakeConsensus (Mean)236.0232.01,128.0162.6259.7994.51,045.01,157.1
Energy Storage, Order IntakeMedian149.9280.01,040.01,090.01,150.0
Energy Storage, Order IntakeLowest100.0208.8750.0600.0660.0
Energy Storage, Net SalesNumber of Estimates77777
Energy Storage, Net SalesHighest270.0270.01,124.01,173.01,273.0
Energy Storage, Net SalesConsensus (Mean)62.0213.0794.0220.5254.71,016.61,002.51,038.1
Energy Storage, Net SalesMedian230.0256.01,026.8950.81,066.9
Energy Storage, Net SalesLowest167.4240.0886.1846.3651.9
Portfolio Business, Order IntakeNumber of Estimates1111111111
Portfolio Business, Order IntakeHighest304.0298.01,230.01,257.01,269.0
Portfolio Business, Order IntakeConsensus (Mean)234.0248.01,069.0227.0221.3902.9858.3876.8
Portfolio Business, Order IntakeMedian222.0216.6874.0811.0831.0
Portfolio Business, Order IntakeLowest189.0161.0750.0661.0551.0
Portfolio Business, Net SalesNumber of Estimates1212121212
Portfolio Business, Net SalesHighest266.3270.01,022.81,019.71,080.9
Portfolio Business, Net SalesConsensus (Mean)162.0179.0706.0193.9199.5772.1735.4759.9
Portfolio Business, Net SalesMedian192.5196.2783.0732.5741.5
Portfolio Business, Net SalesLowest138.9141.0575.0330.0330.0
Portfolio Business, Comparable operating resultNumber of Estimates1212121212
Portfolio Business, Comparable operating resultHighest10.012.053.059.057.0
Portfolio Business, Comparable operating resultConsensus (Mean)1.08.032.06.87.832.935.037.6
Portfolio Business, Comparable operating resultMedian7.07.032.735.536.5
Portfolio Business, Comparable operating resultLowest4.25.019.013.013.0
Marine, Service order intakeNumber of Estimates77777
Marine, Service order intakeHighest613.4654.52,526.32,728.42,984.7
Marine, Service order intakeConsensus (Mean)568.0595.02,307.0584.1609.42,391.42,519.82,656.9
Marine, Service order intakeMedian592.0618.02,422.02,543.02,671.0
Marine, Service order intakeLowest538.4538.42,153.72,196.82,240.7
Energy, Service order intakeNumber of Estimates88888
Energy, Service order intakeHighest341.3353.01,381.41,461.51,493.0
Energy, Service order intakeConsensus (Mean)319.0327.01,291.0328.8338.41,326.81,342.91,386.0
Energy, Service order intakeMedian334.0345.01,347.31,384.81,422.0
Energy, Service order intakeLowest310.0311.11,244.31,057.31,150.3
Portfolio, Service order intakeNumber of Estimates33333
Portfolio, Service order intakeHighest51.050.0205.0217.3230.3
Portfolio, Service order intakeConsensus (Mean)61.060.0214.048.748.3195.0198.8203.4
Portfolio, Service order intakeMedian50.049.0200.0200.0200.0
Portfolio, Service order intakeLowest45.046.0180.0179.0180.0
Total Services, Order intakeNumber of Estimates44444
Total Services, Order intakeHighest1,049.51,049.54,011.34,163.04,331.0
Total Services, Order intakeConsensus (Mean)949.0982.03,812.0994.51,023.03,813.63,920.54,095.9
Total Services, Order intakeMedian979.21,022.83,922.54,026.54,258.5
Total Services, Order intakeLowest970.0997.03,398.03,466.03,535.3
Marine, Equipment Order intakeNumber of Estimates77777
Marine, Equipment Order intakeHighest378.3373.31,542.81,558.21,658.7
Marine, Equipment Order intakeConsensus (Mean)348.0306.01,329.0356.7330.61,394.21,442.71,467.7
Marine, Equipment Order intakeMedian360.0327.01,405.01,440.01,490.0
Marine, Equipment Order intakeLowest327.0300.01,262.61,300.01,287.4
Energy, Equipment Order intakeNumber of Estimates88888
Energy, Equipment Order intakeHighest460.0510.02,178.02,405.02,598.0
Energy, Equipment Order intakeConsensus (Mean)455.0378.02,076.0373.4440.01,929.22,048.62,217.6
Energy, Equipment Order intakeMedian362.5441.01,956.42,125.72,291.3
Energy, Equipment Order intakeLowest276.0320.01,590.01,450.01,527.0
Portfolio, Equipment Order intakeNumber of Estimates33333
Portfolio, Equipment Order intakeHighest180.0200.0785.0832.1882.0
Portfolio, Equipment Order intakeConsensus (Mean)173.0188.0855.0158.0167.7641.7604.0620.7
Portfolio, Equipment Order intakeMedian150.0153.0590.0500.0500.0
Portfolio, Equipment Order intakeLowest144.0150.0550.0480.0480.0
Total Equipment, Order intakeNumber of Estimates44444
Total Equipment, Order intakeHighest918.81,014.54,197.34,531.74,816.3
Total Equipment, Order intakeConsensus (Mean)975.0872.04,260.0819.8895.03,884.63,946.74,138.6
Total Equipment, Order intakeMedian833.0890.53,898.03,852.54,042.5
Total Equipment, Order intakeLowest694.5784.53,545.03,550.03,653.0
Marine, Service net salesNumber of Estimates77777
Marine, Service net salesHighest576.0595.02,355.02,620.62,824.7
Marine, Service net salesConsensus (Mean)498.0514.02,050.0551.3562.92,257.92,404.62,526.9
Marine, Service net salesMedian547.8560.02,265.02,383.02,536.0
Marine, Service net salesLowest524.0529.42,091.02,132.82,175.5
Energy, Service net salesNumber of Estimates88888
Energy, Service net salesHighest311.0330.01,290.31,419.31,461.9
Energy, Service net salesConsensus (Mean)291.0260.01,173.0301.8293.91,249.01,296.91,330.7
Energy, Service net salesMedian301.8288.61,254.31,312.01,357.0
Energy, Service net salesLowest291.0265.01,196.51,168.61,103.8
Portfolio, Service net salesNumber of Estimates44433
Portfolio, Service net salesHighest66.666.7255.7200.0200.0
Portfolio, Service net salesConsensus (Mean)43.060.0199.049.453.3201.1185.9189.2
Portfolio, Service net salesMedian47.050.7189.5180.0186.7
Portfolio, Service net salesLowest36.945.0169.8177.8181.0
Total Services, Net SalesNumber of Estimates55555
Total Services, Net SalesHighest928.9960.93,802.34,127.64,330.9
Total Services, Net SalesConsensus (Mean)833.0834.03,422.0890.1900.43,646.33,807.63,972.9
Total Services, Net SalesMedian900.0926.63,730.03,855.04,088.0
Total Services, Net SalesLowest820.8794.63,287.53,353.23,420.3
Marine, Equipment Net SalesNumber of Estimates77777
Marine, Equipment Net SalesHighest308.2318.51,303.91,499.51,492.0
Marine, Equipment Net SalesConsensus (Mean)209.0245.01,002.0260.7297.41,183.21,315.31,372.4
Marine, Equipment Net SalesMedian256.2300.01,160.01,318.01,398.0
Marine, Equipment Net SalesLowest222.0281.81,096.01,209.61,272.0
Energy, Equipment Net SalesNumber of Estimates88888
Energy, Equipment Net SalesHighest464.2507.81,942.02,201.02,403.0
Energy, Equipment Net SalesConsensus (Mean)161.0357.01,517.0374.7434.71,839.01,924.02,026.1
Energy, Equipment Net SalesMedian369.3452.31,856.31,954.02,104.0
Energy, Equipment Net SalesLowest281.3355.01,682.01,687.01,515.9
Portfolio, Equipment Net SalesNumber of Estimates44444
Portfolio, Equipment Net SalesHighest199.7200.1767.11,019.71,080.9
Portfolio, Equipment Net SalesConsensus (Mean)118.0119.0508.0152.7157.8629.2638.0659.0
Portfolio, Equipment Net SalesMedian154.5164.5657.0538.0538.0
Portfolio, Equipment Net SalesLowest102.0102.0435.6456.2479.0
Total Equipment, Net SalesNumber of Estimates55555
Total Equipment, Net SalesHighest972.3989.63,889.34,321.14,691.4
Total Equipment, Net SalesConsensus (Mean)489.0722.03,027.0800.7884.63,644.03,801.93,938.7
Total Equipment, Net SalesMedian796.0859.03,627.03,752.73,720.3
Total Equipment, Net SalesLowest639.5797.13,271.43,473.93,536.0
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.