Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NASDAQ OMX COPENHAGEN  >  Vestas Wind Systems    VWS   DK0010268606

VESTAS WIND SYSTEMS

(VWS)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M € Estimates in M €
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 10 237 9 953 10 134 11 646 12 636 12 114
EBITDA 1 826 1 651 1 394 1 478 1 722 1 712
Operating profit (EBIT) 1 421 1 230 959 993 1 190 1 160
Pre-Tax Profit (EBT) 1 287 1 192 910 972 1 203 1 201
Net income 965 894 684 735 910 905
P/E ratio 14,1x 13,7x 19,4x 20,2x 16,0x 15,8x
EPS ( € ) 4,40 4,20 3,39 3,68 4,64 4,70
Dividend per Share ( € ) 1,31 1,24 1,00 1,11 1,35 1,36
Yield 2,12% 2,15% 1,52% 1,49% 1,82% 1,83%
Reference price ( € ) 61,905 57,541 65,848 74,355 74,355 74,355
Announcement Date 02/08/2017
07:30am
02/07/2018
07:28am
02/07/2019
07:30am
- - -
Finances - Leverage
Actuals in M € Estimates in M €
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt - - - - - -
Finance 3 065 3 163 3 340 2 750 3 185 3 390
Operating income (EBITDA) 1 826 1 651 1 394 1 478 1 722 1 712
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 494 491 607 776 687 623
Free Cash Flow (FCF) 1 364 1 218 414 514 653 721
Book Value Per Share (BVPS) ( € ) 14,4 14,7 15,4 18,1 21,0 23,9
Cash Flow per Share ( € ) 9,80 7,64 5,07 6,32 7,03 7,25
Announcement Date 02/08/2017
07:30am
02/07/2018
07:28am
02/07/2019
07:30am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 14 703 M € -
Entreprise Value (EV) 11 954 M € 11 518 M €
Valuation 2019e 2020e
P/E ratio (Price / EPS) 20,2x 16,0x
Capitalization / Revenue 1,26x 1,16x
EV / Revenue 1,03x 0,95x
EV / EBITDA 8,09x 6,94x
Yield (DPS / Price) 1,49% 1,82%
Price to book (Price / BVPS) 4,10x 3,54x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 8,53% 9,42%
Operating Leverage (Delta EBIT / Delta Sales) 0,24x 2,33x
Net Margin (Net Profit / Revenue) 6,31% 7,20%
ROA (Net Profit / Asset) 5,46% 6,38%
ROE (Net Profit / Equities) 21,6% 22,8%
Rate of Dividend 30,0% 29,2%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   6,67% 5,44%
Cash Flow / Sales 10,7% 11,0%
Capital Intensity (Assets / Sales) 1,16x 1,13x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend