Vestas Wind Systems A/S (VWS)

Basic

  • Market Cap

    DKK 198.8B

  • EV

    DKK 199.4B

  • Shares Out

    1,006.47M

  • Revenue

    €15.38B

  • Employees

    30,586

Margins

  • Gross

    8.34%

  • EBITDA

    2.78%

  • Operating

    0.23%

  • Pre-Tax

    0.65%

  • Net

    0.5%

  • FCF

    3.71%

Returns (5Yr Avg)

  • ROA

    1.24%

  • ROTA

    -0.39%

  • ROE

    1.14%

  • ROCE

    5.28%

  • ROIC

    2%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    DKK 217.61

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    €3,321M

  • Net Debt

    €66M

  • Debt/Equity

    1.11

  • EBIT/Interest

    0.15

Growth (CAGR)

  • Rev 3Yr

    1.25%

  • Rev 5Yr

    8.7%

  • Rev 10Yr

    9.72%

  • Dil EPS 3Yr

    -53.88%

  • Dil EPS 5Yr

    -35.36%

  • Dil EPS 10Yr

    -0.69%

  • Rev Fwd 2Yr

    15.26%

  • EBITDA Fwd 2Yr

    60.67%

  • EPS Fwd 2Yr

    528.15%

  • EPS LT Growth Est

    24%

Dividends

  • Yield

  • Payout

  • DPS

  • DPS Growth 3Yr

  • DPS Growth 5Yr

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    -3.65%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Total Revenues

12,147

14,819

15,587

14,486

15,382

Total Revenues % Chg.

19.9%

22%

5.2%

-7.1%

6.2%

Cost of Goods Sold, Total

10,386

13,270

14,031

14,294

14,099

Gross Profit

1,761

1,549

1,556

192

1,283

Selling General & Admin Expenses, Total

489

523

739

791

876

R&D Expenses

268

265

389

363

371

Other Operating Expenses, Total

757

788

1,128

1,154

1,247

Operating Income

1,004

761

428

-962

36

Interest Expense, Total

-47

-40

-52

-63

-235

Interest And Investment Income

39

16

19

37

205

Net Interest Expenses

-8

-24

-33

-26

-30

Income (Loss) On Equity Invest.

3

331

36

10

22

Currency Exchange Gains (Loss)

-75

-40

-45

-70

-99

Other Non Operating Income (Expenses)

-15

-31

-23

-14

-37

EBT, Excl. Unusual Items

909

997

363

-1,062

-108

Restructuring Charges

-52

-139

-444

61

Gain (Loss) On Sale Of Assets

147

Asset Writedown

-11

-190

Other Unusual Items

EBT, Incl. Unusual Items

909

934

224

-1,696

100

Income Tax Expense

209

163

81

-124

24

Earnings From Continuing Operations

700

771

143

-1,572

76

Minority Interest

4

-6

-9

1

Net Income

704

765

134

-1,572

77

Net Income to Common Incl Extra Items

704

765

134

-1,572

77

Net Income to Common Excl. Extra Items

704

765

134

-1,572

77

Total Shares Outstanding

976.7

1,004.4

1,005.1

1,006.2

1,006.5

Weighted Avg. Shares Outstanding

986.9

980

1,005

1,006.2

1,006.4

Weighted Avg. Shares Outstanding Dil

990.8

983

1,008

1,006.2

1,009.8

EPS

0.7

0.8

0.1

-1.6

0.1

EPS Diluted

0.7

0.8

0.1

-1.6

0.1

EBITDA

1,284

1,075

887

-556

427