Vestas Wind Systems A/S (VWS)

Basic

  • Market Cap

    DKK 174.02B

  • EV

    DKK 186.96B

  • Shares Out

    1,009.19M

  • Revenue

    €15.39B

  • Employees

    29,986

Margins

  • Gross

    4.37%

  • EBITDA

    -2.22%

  • Operating

    -3.05%

  • Pre-Tax

    -3.69%

  • Net

    -3.98%

  • FCF

    1.16%

Returns (5Yr Avg)

  • ROA

    2.28%

  • ROE

    5.03%

  • ROCE

    9.57%

  • ROIC

    3.9%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    DKK 27.26

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    €15.15

  • Earnings (Dil)

    -€0.6

  • FCF

    €0.18

  • Book Value

    €2.94

Growth (CAGR)

  • Rev 3Yr

    0.43%

  • Rev 5Yr

    9.27%

  • Rev 10Yr

    9.46%

  • Dil EPS 3Yr

    6.22%

  • Dil EPS 5Yr

    -4.1%

  • Dil EPS 10Yr

    -4.04%

  • Rev Fwd 2Yr

    8.59%

  • EBITDA Fwd 2Yr

    -6.59%

  • EPS Fwd 2Yr

    -25.18%

  • 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 '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

10,134.0

12,147.0

14,819.0

15,587.0

14,486.0

15,394.0

Total Revenues % Chg.

1.8%

19.9%

22.0%

5.2%

-7.1%

8.0%

Cost of Goods Sold, Total

8,501.0

10,386.0

13,270.0

14,031.0

14,294.0

14,722.0

Gross Profit

1,633.0

1,761.0

1,549.0

1,556.0

192.0

672.0

Selling General & Admin Expenses, Total

442.0

489.0

523.0

739.0

791.0

825.0

R&D Expenses

223.0

268.0

265.0

389.0

363.0

317.0

Other Operating Expenses, Total

665.0

757.0

788.0

1,128.0

1,154.0

1,142.0

Operating Income

968.0

1,004.0

761.0

428.0

-962.0

-470.0

Interest Expense, Total

-22.0

-47.0

-40.0

-52.0

-63.0

-122.0

Interest And Investment Income

15.0

39.0

16.0

19.0

37.0

37.0

Net Interest Expenses

-7.0

-8.0

-24.0

-33.0

-26.0

-85.0

Income (Loss) On Equity Invest.

40.0

3.0

331.0

36.0

10.0

14.0

Currency Exchange Gains (Loss)

-30.0

-75.0

-40.0

-45.0

-70.0

-70.0

Other Non Operating Income (Expenses)

-14.0

-15.0

-31.0

-23.0

-14.0

-14.0

EBT, Excl. Unusual Items

957.0

909.0

997.0

363.0

-1,062.0

-625.0

Restructuring Charges

-38.0

—

-52.0

-139.0

-444.0

100.0

Gain (Loss) On Sale Of Assets

—

—

—

—

—

147.0

Asset Writedown

-9.0

—

-11.0

—

-190.0

-190.0

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

910.0

909.0

934.0

224.0

-1,696.0

-568.0

Income Tax Expense

227.0

209.0

163.0

81.0

-124.0

44.0

Earnings From Continuing Operations

683.0

700.0

771.0

143.0

-1,572.0

-612.0

Minority Interest

1.0

4.0

-6.0

-9.0

—

—

Net Income

684.0

704.0

765.0

134.0

-1,572.0

-612.0

Net Income to Common Incl Extra Items

684.0

704.0

765.0

134.0

-1,572.0

-612.0

Net Income to Common Excl. Extra Items

684.0

704.0

765.0

134.0

-1,572.0

-612.0

Total Shares Outstanding

986.4

976.7

1,004.4

1,005.1

1,006.2

1,009.2

Weighted Avg. Shares Outstanding

1,003.1

986.9

980.0

1,005.0

1,006.2

1,016.2

Weighted Avg. Shares Outstanding Dil

1,007.6

990.8

983.0

1,008.0

1,006.2

1,016.2

EPS

0.7

0.7

0.8

0.1

-1.6

-0.6

EPS Diluted

0.7

0.7

0.8

0.1

-1.6

-0.6

EBITDA

1,225.0

1,284.0

1,075.0

887.0

-666.0

-342.0