Company Overview
Vaisala is a Finnish company that specializes in the development, manufacturing, and sales of weather and environmental measurement instruments, as well as digital solutions for industries such as construction, agriculture, and energy. With over 160 years of experience, Vaisala has established itself as a trusted partner for companies seeking accurate and reliable data to inform their decisions.
Vaisala's primary mission is to provide innovative solutions that enable its customers to make informed decisions about the environment and climate. The company's core values include a commitment to excellence, customer satisfaction, and sustainability. Vaisala aims to be a leader in the weather and environmental measurement industry, known for its high-quality products and services.
Key Products and Services
Vaisala offers a range of products and services that cater to various industries, including:
- Weather measurement instruments, such as anemometers, pyranometers, and thermocouples, which provide accurate data on temperature, humidity, wind speed, and other weather conditions.
- Digital solutions for construction, agriculture, and energy industries, including software for data analysis, monitoring, and prediction.
- Services such as consulting, training, and maintenance support to help customers optimize their operations and reduce costs.
The benefits of Vaisala's products and services include improved accuracy and reliability, increased efficiency and productivity, and enhanced decision-making capabilities. By partnering with Vaisala, companies can gain a competitive edge in their respective markets and contribute to a more sustainable future.
Benefits and Value Proposition
Vaisala's products and services offer several benefits, including:
- Improved accuracy and reliability of weather and environmental data, enabling informed decision-making.
- Increased efficiency and productivity through optimized operations and reduced costs.
- Enhanced competitiveness in the market through access to cutting-edge technology and expertise.
- Contribution to a more sustainable future through the development of environmentally friendly solutions.
Vaisala's value proposition is built on its commitment to excellence, customer satisfaction, and sustainability. By choosing Vaisala as their partner, companies can trust that they will receive high-quality products and services that meet their needs and contribute to a more sustainable future.
Valuation
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Number of Shares (million) | 36.1 | 36.1 | 36.4 | 36.4 | 36.4 | 36.4 | 36.4 |
| Target Valuation (MEur) | 393.0 | 440.8 | 652.7 | 642.5 | 438.3 | 498.9 | 498.9 |
| Targer Price | 10.89 | 12.21 | 17.91 | 17.63 | 12.03 | 13.69 | 13.69 |
| Potential, % | -72.4 | -69.2 | -63.1 | -60.0 | -79.0 | -76.1 | -76.1 |
| Recommendation | Sell | Sell | Sell | Sell | Sell | Sell | Sell |
| MCAP (MEur) | 1424.2 | 1433.2 | 1767.1 | 1605.0 | 2084.1 | 2084.1 | 2084.1 |
| Price | 39.45 | 39.7 | 48.5 | 44.05 | 57.2 | 57.2 | 57.2 |
| EV | 1432.0 | 1405.0 | 1808.0 | 1619.0 | 2046.0 | 1946.0 | 1835.0 |
| P/S | 2.77 | 2.65 | 3.13 | 2.69 | 3.36 | 3.23 | 3.09 |
| EV/S | 2.79 | 2.6 | 3.2 | 2.71 | 3.3 | 3.02 | 2.72 |
| EV/EBIT | 22.95 | 21.06 | 21.81 | 19.05 | 21.45 | 18.85 | 16.3 |
| P/E | 31.58 | 29.25 | 26.9 | 26.84 | 28.38 | 25.23 | 23.14 |
| P/B | 5.68 | 5.35 | 5.73 | 4.92 | 5.59 | 4.58 | 3.82 |
| P/OCF | 47.79 | 17.1 | 22.4 | 17.75 | 18.53 | 17.29 | 15.93 |
| EV/OCF | 48.06 | 16.77 | 22.91 | 17.91 | 18.19 | 16.14 | 14.03 |
| P/FCF | -203.45 | 20.45 | -66.19 | 23.85 | 21.81 | 20.82 | 18.87 |
| EV/FCF | -204.58 | 20.04 | -67.71 | 24.06 | 21.4 | 19.43 | 16.62 |
Income Statement
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Revenue | 514.2 | 540.4 | 564.6 | 596.9 | 620.7 | 645.2 | 675.0 |
| Rev. Growth, % | 17.4 | 5.1 | 4.5 | 5.7 | 4.0 | 3.9 | 4.6 |
| Ebit | 62.4 | 66.7 | 82.9 | 85.0 | 95.4 | 103.2 | 112.6 |
| Ebit Growth, % | 24.6 | 6.9 | 24.3 | 2.5 | 12.2 | 8.2 | 9.1 |
| Ebit, % | 12.1 | 12.3 | 14.7 | 14.2 | 15.4 | 16.0 | 16.7 |
| Profit | 45.1 | 49.0 | 65.7 | 59.8 | 73.4 | 82.6 | 90.1 |
| EPS | 1.25 | 1.36 | 1.8 | 1.64 | 2.01 | 2.27 | 2.47 |
| Profit Growth, % | 14.2 | 8.6 | 34.1 | -9.0 | 22.7 | 12.5 | 9.1 |
| Profit, % | 8.8 | 9.1 | 11.6 | 10.0 | 11.8 | 12.8 | 13.3 |
Balance Sheet
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Inventory | 61.6 | 58.8 | 57.8 | 60.8 | 61.3 | 62.0 | 62.9 |
| Acc. Receivable | 101.7 | 85.5 | 111.0 | 99.0 | 116.6 | 110.6 | 131.4 |
| Cash | 55.5 | 90.3 | 88.8 | 92.8 | 135.9 | 236.0 | 346.4 |
| Equity | 250.7 | 267.9 | 308.6 | 325.9 | 372.5 | 455.1 | 545.2 |
| ROE, % | 18.0 | 18.3 | 21.3 | 18.3 | 19.7 | 18.1 | 16.5 |
| ROCE, % | 19.9 | 20.2 | 18.9 | 19.6 | 20.3 | 18.7 | 17.5 |
| Net Debt | 7.9 | -28.2 | 40.6 | 14.3 | -38.3 | -138.4 | -248.8 |
| Gearing, % | 3.2 | -10.5 | 13.2 | 4.4 | -10.3 | -30.4 | -45.6 |
| Equity ratio, % | 57.1 | 60.5 | 52.4 | 55.3 | 61.1 | 68.2 | 73.3 |
| Acc. Payable | 74.0 | 66.5 | 95.7 | 89.2 | 84.4 | 75.4 | 66.7 |
| Total Assets | 439.2 | 442.8 | 589.4 | 588.9 | 609.7 | 667.5 | 744.1 |
| ROA, % | 10.3 | 11.1 | 11.1 | 10.2 | 12.0 | 12.4 | 12.1 |
Cash Flow
| 2022 | 2023 | 2024 | 2025 | 2026 (e) | 2027 (e) | 2028 (e) | |
|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 29.8 | 83.8 | 78.9 | 90.4 | 112.5 | 120.5 | 130.8 |
| Investment Cash Flow | -36.8 | -13.7 | -105.6 | -23.1 | -16.9 | -20.4 | -20.4 |
| Free Cash Flow | -7.0 | 70.1 | -26.7 | 67.3 | 95.6 | 100.1 | 110.4 |
| OCF/CAPEX | 0.81 | 6.12 | 0.75 | 3.91 | 6.66 | 5.91 | 6.41 |
| Financial Cash Flow | -15.1 | -34.1 | 24.2 | -60.0 | -53.3 | 0.0 | 0.0 |
Disclaimer
Risk Disclosure: Trading in financial instruments involves high risks including the risk of losing some, or all, of your investment amount, and may not be suitable for all investors. Prices are extremely volatile and may be affected by external factors such as financial, regulatory or political events. Trading on margin increases the financial risks.
Before deciding to trade in financial instrument you should be fully informed of the risks and costs associated with trading the financial markets, carefully consider your investment objectives, level of experience, and risk appetite, and seek professional advice where needed.
The data contained in this website is not necessarily real-time nor accurate. The data and prices on the website are not provided by any market or exchange, but may be provided by market makers, and so prices may not be accurate and may differ from the actual price at any given market, meaning prices are indicative and not appropriate for trading purposes.
Contact: quant@quantfactory.eu