25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Vaisala Oyj A
Buy, Hold or Sell?

Let's analyze Vaisala together

I guess you are interested in Vaisala Oyj A. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Vaisala Oyj A. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Vaisala Oyj A

I send you an email if I find something interesting about Vaisala Oyj A.

Quick analysis of Vaisala (30 sec.)










What can you expect buying and holding a share of Vaisala? (30 sec.)

How much money do you get?

How much money do you get?
‚ā¨1.56
When do you have the money?
1 year
How often do you get paid?
85.0%

What is your share worth?

Current worth
‚ā¨6.76
Expected worth in 1 year
‚ā¨7.20
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
‚ā¨1.88
Return On Investment
4.6%

For what price can you sell your share?

Current Price per Share
‚ā¨40.40
Expected price per share
‚ā¨39.50 - ‚ā¨41.65
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

1. Valuation of Vaisala (5 min.)




Live pricePrice per Share (EOD)

‚ā¨40.40

Intrinsic Value Per Share

‚ā¨7.18 - ‚ā¨20.54

Total Value Per Share

‚ā¨13.94 - ‚ā¨27.30

2. Growth of Vaisala (5 min.)




Is Vaisala growing?

Current yearPrevious yearGrowGrow %
How rich?$267.2m$260.1m$13.5m4.9%

How much money is Vaisala making?

Current yearPrevious yearGrowGrow %
Making money$12.1m$11.1m$925.3k7.6%
Net Profit Margin8.4%7.8%--

How much money comes from the company's main activities?

3. Financial Health of Vaisala (5 min.)




4. Comparing to competitors in the Scientific & Technical Instruments industry (5 min.)




  Industry Rankings (Scientific & Technical Instruments)  


Richest
#48 / 157

Most Revenue
#24 / 157

Most Profit
#22 / 157
3rd party ad coffee SUPPORTERis ad-free.

What can you expect buying and holding a share of Vaisala? (5 min.)

Welcome investor! Vaisala's management wants to use your money to grow the business. In return you get a share of Vaisala.

What can you expect buying and holding a share of Vaisala?

First you should know what it really means to hold a share of Vaisala. And how you can make/lose money.

Speculation

The Price per Share of Vaisala is ‚ā¨40.40. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Vaisala.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Vaisala, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ‚ā¨6.76. Based on the TTM, the Book Value Change Per Share is ‚ā¨0.11 per quarter. Based on the YOY, the Book Value Change Per Share is ‚ā¨0.10 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ‚ā¨0.36 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Vaisala.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share
Usd Eps0.160.4%0.330.8%0.310.8%0.310.8%0.250.6%
Usd Book Value Change Per Share-0.68-1.7%0.120.3%0.100.3%0.120.3%0.080.2%
Usd Dividend Per Share0.000.0%0.391.0%0.751.8%0.531.3%0.481.2%
Usd Total Gains Per Share-0.68-1.7%0.511.3%0.852.1%0.651.6%0.561.4%
Usd Price Per Share41.31-41.64-42.86-39.61-35.22-
Price to Earnings Ratio66.23-39.58-39.31-38.13-61.22-
Price-to-Total Gains Ratio-60.50-33.98-96.20-94.92-106.80-
Price to Book Ratio5.61-5.55-6.01-6.07-6.05-
Price-to-Total Gains Ratio-60.50-33.98-96.20-94.92-106.80-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share43.97944
Number of shares22
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.390.53
Usd Book Value Change Per Share0.120.12
Usd Total Gains Per Share0.510.65
Gains per Quarter (22 shares)11.2414.38
Gains per Year (22 shares)44.9757.54
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1341135471148
26921809322106
31033212514033164
41384217018743222
51725321523354280
62066326028065338
72417430532776396
82758435037387454
93109539542098512
10344106440467109570

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%82.08.00.091.1%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%28.012.00.070.0%46.023.021.051.1%
Dividend per Share2.00.02.050.0%10.00.02.083.3%16.00.04.080.0%34.00.06.085.0%77.00.013.085.6%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%35.05.00.087.5%76.014.00.084.4%
3rd party ad coffee SUPPORTERis ad-free.

Fundamentals of Vaisala

About Vaisala Oyj A

Vaisala Oyj engages in the weather and environmental, and industrial measurement business serving weather related and industrial markets. The company provides industrial instruments for high-end humidity, dew point and carbon dioxide measurements, and vaporized hydrogen peroxide measurements; and data loggers for temperature, humidity, carbon dioxide, differential pressure, and other critical parameters, as well as monitoring software and cloud-based SaaS solutions for local and remote use. It also offers dissolved gas analyzer for continuous monitoring of power transformers and instruments for biogas and biomethane production optimization, as well as inline process refractometers. In addition, the company provides weather and environmental solutions, such as ceilometers and lidar-based vertical atmospheric profilers; visibility and present weather, lightning, road and surface state, air quality, pressure, temperature, wind, and humidity sensors; weather stations; wind lidars; weather radars; radiosondes and sounding systems; and weather and environmental data and forecasts. Further, it offers maintenance, calibration and repair, and modernization services, as well as extended warranties solution. The company also sells its products through online store. It serves data centers, chemicals, semiconductors, roads and automotive, laboratories, cleanrooms, HVAC and indoor air, warehouses, electronics, battery manufacturing, life sciences and pharmaceutical, sugar, compressed air, agriculture, carbon capture, utilization and storage, fuel cell, biogas, pulp, paper, food and beverages, metrology, aviation, renewable energy, and power industries. The company has operations in North and South America, Europe, the Middle East, Africa, and the Asia Pacific. Vaisala Oyj was founded in 1936 and is headquartered in Vantaa, Finland.

Fundamental data was last updated by Penke on 2024-07-02 05:21:06.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

1.1. Profitability of Vaisala Oyj A.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit¬†Vaisala earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare¬†Vaisala to the¬†Scientific & Technical Instruments industry mean.
  • A Net Profit Margin of 4.6%¬†means that¬†€0.05 for each €1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Vaisala Oyj A:

  • The MRQ is 4.6%. The company is making a profit. +1
  • The TTM is 8.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.6%TTM8.4%-3.8%
TTM8.4%YOY7.8%+0.6%
TTM8.4%5Y8.8%-0.4%
5Y8.8%10Y8.0%+0.9%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%3.0%+1.6%
TTM8.4%3.7%+4.7%
YOY7.8%3.9%+3.9%
5Y8.8%4.8%+4.0%
10Y8.0%6.0%+2.0%
1.1.2. Return on Assets

Shows how efficient Vaisala is using its assets to generate profit.

  • Above 5% is considered healthy¬†but always compare¬†Vaisala to the¬†Scientific & Technical Instruments industry mean.
  • 1.1% Return on Assets means that¬†Vaisala generated¬†€0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Vaisala Oyj A:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM2.6%-1.4%
TTM2.6%YOY2.4%+0.2%
TTM2.6%5Y2.6%0.0%
5Y2.6%10Y2.6%+0.0%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%0.3%+0.8%
TTM2.6%0.6%+2.0%
YOY2.4%0.7%+1.7%
5Y2.6%1.0%+1.6%
10Y2.6%1.3%+1.3%
1.1.3. Return on Equity

Shows how efficient Vaisala is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare¬†Vaisala to the¬†Scientific & Technical Instruments industry mean.
  • 2.1% Return on Equity means Vaisala generated €0.02¬†for each¬†€1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Vaisala Oyj A:

  • The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.1%TTM4.4%-2.3%
TTM4.4%YOY4.3%+0.1%
TTM4.4%5Y4.7%-0.3%
5Y4.7%10Y4.2%+0.5%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1%0.6%+1.5%
TTM4.4%1.1%+3.3%
YOY4.3%1.1%+3.2%
5Y4.7%1.8%+2.9%
10Y4.2%2.0%+2.2%
3rd party ad coffee SUPPORTERis ad-free.

1.2. Operating Efficiency of Vaisala Oyj A.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Vaisala is operating .

  • Measures how much profit Vaisala makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare¬†Vaisala to the¬†Scientific & Technical Instruments industry mean.
  • An Operating Margin of 0.0%¬†means the company generated €0.00 ¬†for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Vaisala Oyj A:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM7.1%-7.1%
TTM7.1%YOY11.0%-3.9%
TTM7.1%5Y10.9%-3.8%
5Y10.9%10Y8.6%+2.2%
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.0%-1.0%
TTM7.1%1.9%+5.2%
YOY11.0%4.9%+6.1%
5Y10.9%5.8%+5.1%
10Y8.6%4.6%+4.0%
1.2.2. Operating Ratio

Measures how efficient Vaisala is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Scientific & Technical Instruments industry mean).
  • An Operation Ratio of 1.40 means that the operating costs are €1.40 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Vaisala Oyj A:

  • The MRQ is 1.396. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.220. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.396TTM1.220+0.177
TTM1.220YOY0.890+0.330
TTM1.2205Y0.949+0.270
5Y0.94910Y0.930+0.019
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3961.453-0.057
TTM1.2201.427-0.207
YOY0.8901.451-0.561
5Y0.9491.366-0.417
10Y0.9301.160-0.230
3rd party ad coffee SUPPORTERis ad-free.

1.3. Liquidity of Vaisala Oyj A.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Vaisala is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to¬†Scientific & Technical Instruments industry mean).
  • A Current Ratio of 1.93¬†means the company has €1.93 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Vaisala Oyj A:

  • The MRQ is 1.930. The company is able to pay all its short-term debts. +1
  • The TTM is 2.210. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.930TTM2.210-0.280
TTM2.210YOY1.368+0.842
TTM2.2105Y1.734+0.477
5Y1.73410Y1.962-0.229
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9302.291-0.361
TTM2.2102.486-0.276
YOY1.3682.557-1.189
5Y1.7342.737-1.003
10Y1.9622.603-0.641
1.3.2. Quick Ratio

Measures if Vaisala is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but¬†always compare¬†Vaisala to the¬†Scientific & Technical Instruments industry mean.
  • A Quick Ratio of 0.59¬†means the company can pay off €0.59 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Vaisala Oyj A:

  • The MRQ is 0.589. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.139. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.589TTM1.139-0.550
TTM1.139YOY0.997+0.142
TTM1.1395Y1.177-0.038
5Y1.17710Y1.430-0.253
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5891.012-0.423
TTM1.1391.110+0.029
YOY0.9971.168-0.171
5Y1.1771.300-0.123
10Y1.4301.395+0.035
3rd party ad coffee SUPPORTERis ad-free.

1.4. Solvency of Vaisala Oyj A.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Vaisala assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare¬†Vaisala to Scientific & Technical Instruments industry mean.
  • A Debt to Asset Ratio of 0.46¬†means that Vaisala assets are¬†financed with 46.2% credit (debt) and the remaining percentage (100% - 46.2%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of Vaisala Oyj A:

  • The MRQ is 0.462. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.424. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.462TTM0.424+0.038
TTM0.424YOY0.450-0.026
TTM0.4245Y0.450-0.026
5Y0.45010Y0.394+0.056
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4620.349+0.113
TTM0.4240.349+0.075
YOY0.4500.359+0.091
5Y0.4500.340+0.110
10Y0.3940.338+0.056
1.4.2. Debt to Equity Ratio

Measures if Vaisala is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but¬†always compare¬†Vaisala to the¬†Scientific & Technical Instruments industry mean.
  • A Debt to Equity ratio of 85.9% means that company has €0.86 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Vaisala Oyj A:

  • The MRQ is 0.859. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.741. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.859TTM0.741+0.118
TTM0.741YOY0.821-0.080
TTM0.7415Y0.825-0.084
5Y0.82510Y0.675+0.150
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8590.498+0.361
TTM0.7410.522+0.219
YOY0.8210.569+0.252
5Y0.8250.518+0.307
10Y0.6750.520+0.155
3rd party ad coffee SUPPORTERis ad-free.

2. Market Valuation of Vaisala Oyj A

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures¬†how much money you pay¬†for each share for¬†every €1 in earnings Vaisala generates.

  • Above 15 is considered overpriced but¬†always compare¬†Vaisala to the¬†Scientific & Technical Instruments industry mean.
  • A PE ratio of 66.23 means the investor is paying €66.23¬†for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Vaisala Oyj A:

  • The EOD is 70.508. Based on the earnings, the company is expensive. -2
  • The MRQ is 66.232. Based on the earnings, the company is expensive. -2
  • The TTM is 39.583. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD70.508MRQ66.232+4.276
MRQ66.232TTM39.583+26.649
TTM39.583YOY39.312+0.271
TTM39.5835Y38.126+1.457
5Y38.12610Y61.216-23.090
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD70.50818.179+52.329
MRQ66.23217.120+49.112
TTM39.58316.961+22.622
YOY39.31212.940+26.372
5Y38.12614.062+24.064
10Y61.21630.509+30.707
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Vaisala Oyj A:

  • The EOD is 24.281. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 22.808. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 32.784. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD24.281MRQ22.808+1.472
MRQ22.808TTM32.784-9.976
TTM32.784YOY22.511+10.273
TTM32.7845Y5.940+26.844
5Y5.94010Y29.149-23.209
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD24.281-2.797+27.078
MRQ22.808-4.554+27.362
TTM32.784-0.008+32.792
YOY22.511-2.515+25.026
5Y5.940-0.938+6.878
10Y29.149-1.457+30.606
3rd party ad coffee SUPPORTERis ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Vaisala is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy¬†(always compare to Scientific & Technical Instruments industry mean).
  • A PB ratio of 5.61 means the investor is paying €5.61¬†for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Vaisala Oyj A:

  • The EOD is 5.974. Based on the equity, the company is overpriced. -1
  • The MRQ is 5.612. Based on the equity, the company is overpriced. -1
  • The TTM is 5.546. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD5.974MRQ5.612+0.362
MRQ5.612TTM5.546+0.066
TTM5.546YOY6.014-0.468
TTM5.5465Y6.071-0.526
5Y6.07110Y6.047+0.024
Compared to industry (Scientific & Technical Instruments)
PeriodCompanyIndustry (mean)+/- 
EOD5.9742.237+3.737
MRQ5.6122.689+2.923
TTM5.5462.744+2.802
YOY6.0142.549+3.465
5Y6.0713.423+2.648
10Y6.0473.920+2.127
2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Vaisala Oyj A compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.6270.110-669%0.095-760%0.113-653%0.073-965%
Book Value Per Share--6.7636.926-2%6.567+3%5.996+13%5.331+27%
Current Ratio--1.9302.210-13%1.368+41%1.734+11%1.962-2%
Debt To Asset Ratio--0.4620.424+9%0.450+3%0.450+3%0.394+17%
Debt To Equity Ratio--0.8590.741+16%0.821+5%0.825+4%0.675+27%
Dividend Per Share---0.359-100%0.686-100%0.487-100%0.441-100%
Eps--0.1430.307-53%0.282-49%0.282-49%0.231-38%
Free Cash Flow Per Share--0.4160.422-1%0.232+79%0.252+65%0.181+130%
Free Cash Flow To Equity Per Share--0.4160.218+91%0.042+889%0.083+400%0.045+826%
Gross Profit Margin--1.000-0.322+132%-1.816+282%-1.308+231%-5.847+685%
Intrinsic Value_10Y_max--20.537--------
Intrinsic Value_10Y_min--7.178--------
Intrinsic Value_1Y_max--1.463--------
Intrinsic Value_1Y_min--0.728--------
Intrinsic Value_3Y_max--4.849--------
Intrinsic Value_3Y_min--2.192--------
Intrinsic Value_5Y_max--8.782--------
Intrinsic Value_5Y_min--3.651--------
Market Cap1319201400.000-4%1377629932.8001388640996.800-1%1432727500.000-4%1320387944.360+4%1166759120.680+18%
Net Profit Margin--0.0460.084-45%0.078-40%0.088-47%0.080-42%
Operating Margin---0.071-100%0.110-100%0.109-100%0.086-100%
Operating Ratio--1.3961.220+14%0.890+57%0.949+47%0.930+50%
Pb Ratio5.974+6%5.6125.546+1%6.014-7%6.071-8%6.047-7%
Pe Ratio70.508+6%66.23239.583+67%39.312+68%38.126+74%61.216+8%
Price Per Share40.400+6%37.95038.250-1%39.375-4%36.388+4%32.351+17%
Price To Free Cash Flow Ratio24.281+6%22.80832.784-30%22.511+1%5.940+284%29.149-22%
Price To Total Gains Ratio-64.411-6%-60.50533.984-278%96.198-163%94.917-164%106.803-157%
Quick Ratio--0.5891.139-48%0.997-41%1.177-50%1.430-59%
Return On Assets--0.0110.026-55%0.024-52%0.026-56%0.026-56%
Return On Equity--0.0210.044-52%0.043-50%0.047-55%0.042-50%
Total Gains Per Share---0.6270.469-234%0.781-180%0.601-204%0.514-222%
Usd Book Value--267251300.000273674040.000-2%260148185.000+3%236803158.000+13%209726954.500+27%
Usd Book Value Change Per Share---0.6830.120-669%0.103-760%0.124-653%0.079-965%
Usd Book Value Per Share--7.3627.540-2%7.149+3%6.527+13%5.804+27%
Usd Dividend Per Share---0.391-100%0.747-100%0.530-100%0.481-100%
Usd Eps--0.1560.335-53%0.307-49%0.307-49%0.251-38%
Usd Free Cash Flow--16437860.00016655580.000-1%9198670.000+79%9944361.000+65%7127608.500+131%
Usd Free Cash Flow Per Share--0.4530.459-1%0.253+79%0.274+65%0.197+130%
Usd Free Cash Flow To Equity Per Share--0.4530.237+91%0.046+889%0.091+400%0.049+826%
Usd Market Cap1436082644.040-4%1499687944.8461511674589.116-1%1559667156.500-4%1437374316.230+4%1270133978.772+18%
Usd Price Per Share43.979+6%41.31241.639-1%42.864-4%39.611+4%35.217+17%
Usd Profit--5660720.00012110675.000-53%11185365.000-49%11114606.000-49%9065316.500-38%
Usd Revenue--122032060.000141708505.000-14%143504695.000-15%125384948.000-3%107477478.000+14%
Usd Total Gains Per Share---0.6830.511-234%0.851-180%0.654-204%0.560-222%
 EOD+1 -7MRQTTM+5 -31YOY+12 -245Y+14 -2210Y+15 -21

3.2. Fundamental Score

Let's check the fundamental score of Vaisala Oyj A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1570.508
Price to Book Ratio (EOD)Between0-15.974
Net Profit Margin (MRQ)Greater than00.046
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.589
Current Ratio (MRQ)Greater than11.930
Debt to Asset Ratio (MRQ)Less than10.462
Debt to Equity Ratio (MRQ)Less than10.859
Return on Equity (MRQ)Greater than0.150.021
Return on Assets (MRQ)Greater than0.050.011
Total4/10 (40.0%)

3.3. Technical Score

Let's check the technical score of Vaisala Oyj A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.109
Ma 20Greater thanMa 5040.440
Ma 50Greater thanMa 10040.205
Ma 100Greater thanMa 20038.283
OpenGreater thanClose40.800
Total5/5 (100.0%)



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets456,400
Total Liabilities210,900
Total Stockholder Equity245,500
 As reported
Total Liabilities 210,900
Total Stockholder Equity+ 245,500
Total Assets = 456,400

Assets

Total Assets456,400
Total Current Assets276,600
Long-term Assets179,700
Total Current Assets
Cash And Cash Equivalents 105,000
Net Receivables 84,400
Inventory 62,500
Total Current Assets  (as reported)276,600
Total Current Assets  (calculated)251,900
+/- 24,700
Long-term Assets
Property Plant Equipment 106,900
Long-term Assets  (as reported)179,700
Long-term Assets  (calculated)106,900
+/- 72,800

Liabilities & Shareholders' Equity

Total Current Liabilities143,300
Long-term Liabilities67,600
Total Stockholder Equity245,500
Total Current Liabilities
Accounts payable 104,300
Total Current Liabilities  (as reported)143,300
Total Current Liabilities  (calculated)104,300
+/- 39,000
Long-term Liabilities
Long term Debt 50,000
Capital Lease Obligations Min Short Term Debt11,300
Long-term Liabilities Other 4,300
Long-term Liabilities  (as reported)67,600
Long-term Liabilities  (calculated)65,600
+/- 2,000
Total Stockholder Equity
Retained Earnings 238,500
Total Stockholder Equity (as reported)245,500
Total Stockholder Equity (calculated)238,500
+/- 7,000
Other
Capital Stock7,700
Common Stock Shares Outstanding 36,301
Net Invested Capital 295,500
Net Working Capital 133,300
Property Plant and Equipment Gross 106,900



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-302000-03-31
> Total Assets 
828,000
889,000
983,000
159,337
170,900
43,750
43,750
43,750
43,750
43,225
43,225
43,225
43,225
41,325
41,325
41,325
41,325
49,225
49,225
49,225
49,225
54,800
54,800
54,800
54,800
56,350
56,350
56,350
56,350
60,425
60,425
60,425
60,425
57,850
57,850
57,850
231,400
232,700
231,900
228,200
248,700
238,900
219,800
233,800
250,800
242,500
238,500
245,500
257,000
254,100
234,100
217,300
225,600
226,500
213,600
227,200
244,600
255,500
235,900
240,400
264,000
259,700
239,300
234,700
255,000
253,000
239,200
251,700
273,800
268,100
235,700
247,200
334,400
342,400
320,500
338,600
361,500
359,000
375,700
355,200
351,800
364,400
372,500
379,500
408,000
429,900
418,000
437,700
439,200
443,200
415,900
432,900
442,800
456,400
456,400442,800432,900415,900443,200439,200437,700418,000429,900408,000379,500372,500364,400351,800355,200375,700359,000361,500338,600320,500342,400334,400247,200235,700268,100273,800251,700239,200253,000255,000234,700239,300259,700264,000240,400235,900255,500244,600227,200213,600226,500225,600217,300234,100254,100257,000245,500238,500242,500250,800233,800219,800238,900248,700228,200231,900232,700231,40057,85057,85057,85060,42560,42560,42560,42556,35056,35056,35056,35054,80054,80054,80054,80049,22549,22549,22549,22541,32541,32541,32541,32543,22543,22543,22543,22543,75043,75043,75043,750170,900159,337983,000889,000828,000
   > Total Current Assets 
0
0
0
0
0
29,300
29,300
29,300
29,300
29,000
29,000
29,000
29,000
28,850
28,850
28,850
28,850
35,800
35,800
35,800
35,800
39,700
39,700
39,700
39,700
42,300
42,300
42,300
42,300
44,675
44,675
44,675
44,675
37,850
37,850
37,850
151,400
139,100
132,000
131,800
149,100
142,700
123,000
132,600
149,800
145,900
141,900
152,800
168,800
165,600
148,600
130,800
133,200
135,100
121,900
134,100
153,100
159,700
142,800
150,200
173,900
173,100
152,400
161,200
181,300
180,500
169,300
182,200
203,500
198,500
163,100
172,100
201,200
199,200
176,200
190,700
201,200
193,400
207,600
185,500
182,400
192,800
199,700
207,500
234,500
235,000
223,100
239,800
247,900
256,900
229,000
247,000
261,600
276,600
276,600261,600247,000229,000256,900247,900239,800223,100235,000234,500207,500199,700192,800182,400185,500207,600193,400201,200190,700176,200199,200201,200172,100163,100198,500203,500182,200169,300180,500181,300161,200152,400173,100173,900150,200142,800159,700153,100134,100121,900135,100133,200130,800148,600165,600168,800152,800141,900145,900149,800132,600123,000142,700149,100131,800132,000139,100151,40037,85037,85037,85044,67544,67544,67544,67542,30042,30042,30042,30039,70039,70039,70039,70035,80035,80035,80035,80028,85028,85028,85028,85029,00029,00029,00029,00029,30029,30029,30029,30000000
       Cash And Cash Equivalents 
0
0
0
0
0
9,725
9,725
9,725
9,725
11,700
11,700
11,700
11,700
13,700
13,700
13,700
13,700
13,550
13,550
13,550
13,550
11,525
11,525
11,525
11,525
14,150
14,150
14,150
14,150
19,525
19,525
19,525
19,525
12,525
12,525
12,525
50,100
42,200
34,600
30,400
35,300
47,700
29,800
30,700
45,500
50,200
48,400
55,800
74,800
70,500
61,500
47,000
45,800
43,300
25,600
34,400
47,600
54,700
33,700
34,100
59,200
57,000
43,200
49,900
72,400
72,900
60,600
72,300
91,300
83,500
56,700
62,600
72,700
75,600
42,200
52,600
56,400
52,900
62,200
39,100
45,400
53,900
52,300
51,900
77,900
70,500
48,400
52,100
55,500
75,400
51,200
65,800
90,300
105,000
105,00090,30065,80051,20075,40055,50052,10048,40070,50077,90051,90052,30053,90045,40039,10062,20052,90056,40052,60042,20075,60072,70062,60056,70083,50091,30072,30060,60072,90072,40049,90043,20057,00059,20034,10033,70054,70047,60034,40025,60043,30045,80047,00061,50070,50074,80055,80048,40050,20045,50030,70029,80047,70035,30030,40034,60042,20050,10012,52512,52512,52519,52519,52519,52519,52514,15014,15014,15014,15011,52511,52511,52511,52513,55013,55013,55013,55013,70013,70013,70013,70011,70011,70011,70011,7009,7259,7259,7259,72500000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,300
10,300
10,300
10,300
10,650
10,650
10,650
10,650
0
0
0
0
0
0
0
-400
-100
-100
-100
600
-100
0
-100
100
0
0
0
0
-1,000
0
0
-900
-600
-300
0
-300
-300
-300
0
-800
-800
-800
-800
-700
0
0
0
0
0
0
-700
0
-1,000
0
0
-900
0
-900
0
-900
0
-900
0
-800
0
0
0
0
0
0
0
0
0
000000000-8000-9000-9000-9000-90000-1,0000-700000000-700-800-800-800-8000-300-300-3000-300-600-90000-1,0000000100-1000-100600-100-100-100-400000000010,65010,65010,65010,65010,30010,30010,30010,300000000000000000000000
       Net Receivables 
0
0
244,900
0
46,200
0
0
0
44,400
0
0
0
44,400
83,490
86,347
91,314
39,600
35,259
36,171
38,321
46,600
37,000
36,600
43,100
51,400
45,000
40,300
40,000
51,800
46,900
47,400
45,500
49,400
40,000
46,700
50,100
74,100
66,300
62,800
68,200
73,200
59,900
55,800
62,200
70,100
57,800
56,100
59,600
59,600
63,900
56,300
49,600
52,000
60,400
61,400
63,000
64,000
64,600
67,900
74,000
66,100
75,600
68,400
72,200
66,200
72,100
69,500
74,400
78,300
88,100
79,700
81,800
86,300
62,900
69,700
69,200
97,700
96,100
97,700
96,700
85,200
92,600
101,300
106,900
98,900
108,800
110,700
122,700
127,900
112,600
107,400
114,400
85,500
84,400
84,40085,500114,400107,400112,600127,900122,700110,700108,80098,900106,900101,30092,60085,20096,70097,70096,10097,70069,20069,70062,90086,30081,80079,70088,10078,30074,40069,50072,10066,20072,20068,40075,60066,10074,00067,90064,60064,00063,00061,40060,40052,00049,60056,30063,90059,60059,60056,10057,80070,10062,20055,80059,90073,20068,20062,80066,30074,10050,10046,70040,00049,40045,50047,40046,90051,80040,00040,30045,00051,40043,10036,60037,00046,60038,32136,17135,25939,60091,31486,34783,49044,40000044,40000046,2000244,90000
       Inventory 
116,000
121,000
112,100
23,592
21,400
11,500
11,500
11,500
11,500
9,225
9,225
9,225
9,225
7,850
7,850
7,850
7,850
3,525
3,525
3,525
3,525
4,400
4,400
4,400
4,400
4,025
4,025
4,025
4,025
5,700
5,700
5,700
5,700
6,825
6,825
6,825
27,300
30,600
34,600
33,200
36,800
35,100
37,400
39,700
33,400
37,900
37,400
37,400
29,800
31,200
30,800
34,200
28,600
31,400
34,900
36,700
33,900
40,400
41,200
42,100
39,000
40,500
39,100
39,100
32,100
35,500
39,200
35,500
28,600
26,900
26,700
27,700
32,000
35,800
36,500
40,200
39,600
44,400
47,700
49,700
44,500
46,300
46,100
48,700
49,900
55,700
64,000
65,000
61,600
65,600
66,100
66,800
58,800
62,500
62,50058,80066,80066,10065,60061,60065,00064,00055,70049,90048,70046,10046,30044,50049,70047,70044,40039,60040,20036,50035,80032,00027,70026,70026,90028,60035,50039,20035,50032,10039,10039,10040,50039,00042,10041,20040,40033,90036,70034,90031,40028,60034,20030,80031,20029,80037,40037,40037,90033,40039,70037,40035,10036,80033,20034,60030,60027,3006,8256,8256,8255,7005,7005,7005,7004,0254,0254,0254,0254,4004,4004,4004,4003,5253,5253,5253,5257,8507,8507,8507,8509,2259,2259,2259,22511,50011,50011,50011,50021,40023,592112,100121,000116,000
   > Long-term Assets 
0
0
0
0
0
14,450
14,450
14,450
14,450
14,225
14,225
14,225
14,225
12,475
12,475
12,475
12,475
13,425
13,425
13,425
13,425
15,100
15,100
15,100
15,100
14,050
14,050
14,050
14,050
15,750
15,750
15,750
15,750
20,000
20,000
20,000
80,000
93,600
99,900
96,400
99,600
96,200
96,800
101,200
101,000
96,600
96,600
92,700
88,300
88,400
85,600
86,400
92,500
91,300
91,700
93,000
91,500
95,900
93,200
90,300
90,000
86,600
86,900
73,600
73,800
72,400
69,900
69,400
70,300
69,500
72,700
75,100
133,200
143,200
144,300
147,900
160,300
165,600
168,100
169,700
169,500
171,500
172,800
172,000
173,500
194,900
195,000
198,100
191,100
186,300
186,800
185,900
181,100
179,700
179,700181,100185,900186,800186,300191,100198,100195,000194,900173,500172,000172,800171,500169,500169,700168,100165,600160,300147,900144,300143,200133,20075,10072,70069,50070,30069,40069,90072,40073,80073,60086,90086,60090,00090,30093,20095,90091,50093,00091,70091,30092,50086,40085,60088,40088,30092,70096,60096,600101,000101,20096,80096,20099,60096,40099,90093,60080,00020,00020,00020,00015,75015,75015,75015,75014,05014,05014,05014,05015,10015,10015,10015,10013,42513,42513,42513,42512,47512,47512,47512,47514,22514,22514,22514,22514,45014,45014,45014,45000000
       Property Plant Equipment 
251,000
249,000
172,500
0
32,300
19,775
19,775
19,775
19,775
22,400
22,400
22,400
22,400
21,075
21,075
21,075
21,075
9,000
9,000
9,000
9,000
8,375
8,375
8,375
8,375
8,275
8,275
8,275
8,275
9,775
9,775
9,775
9,775
12,450
12,450
12,450
49,800
62,500
47,400
48,300
51,800
51,100
53,000
56,600
55,800
52,800
52,200
50,300
49,100
48,800
48,600
47,600
46,700
45,700
45,000
45,300
44,100
44,600
44,000
43,800
44,000
42,500
42,200
41,600
41,300
40,900
40,100
40,500
40,400
40,400
42,300
44,800
46,200
59,700
63,000
67,500
75,800
82,400
87,900
93,100
96,600
100,300
101,500
103,300
105,300
105,300
106,300
109,200
108,000
106,800
109,600
110,400
108,100
106,900
106,900108,100110,400109,600106,800108,000109,200106,300105,300105,300103,300101,500100,30096,60093,10087,90082,40075,80067,50063,00059,70046,20044,80042,30040,40040,40040,50040,10040,90041,30041,60042,20042,50044,00043,80044,00044,60044,10045,30045,00045,70046,70047,60048,60048,80049,10050,30052,20052,80055,80056,60053,00051,10051,80048,30047,40062,50049,80012,45012,45012,4509,7759,7759,7759,7758,2758,2758,2758,2758,3758,3758,3758,3759,0009,0009,0009,00021,07521,07521,07521,07522,40022,40022,40022,40019,77519,77519,77519,77532,3000172,500249,000251,000
       Goodwill 
0
0
76,700
0
10,300
3,075
3,075
3,075
3,075
1,700
1,700
1,700
1,700
850
850
850
850
5,212
5,587
7,431
7,100
0
0
0
10,000
0
0
0
8,900
0
0
0
9,400
0
0
0
13,200
0
0
0
17,800
0
0
0
18,100
0
0
0
17,900
0
0
0
12,700
0
0
0
14,400
0
0
0
16,100
0
0
0
16,500
0
0
0
16,200
0
0
0
25,200
0
0
0
29,800
0
0
0
28,500
0
0
0
29,600
0
0
0
46,600
0
0
0
0
0
0000046,60000029,60000028,50000029,80000025,20000016,20000016,50000016,10000014,40000012,70000017,90000018,10000017,80000013,2000009,4000008,90000010,0000007,1007,4315,5875,2128508508508501,7001,7001,7001,7003,0753,0753,0753,07510,300076,70000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
900
900
900
800
1,000
1,000
1,000
900
1,100
1,100
1,100
1,100
1,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000001,2001,1001,1001,1001,1009001,0001,0001,0008009009009000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
96,200
0
13,400
3,975
3,975
3,975
3,975
2,525
2,525
2,525
2,525
2,000
2,000
2,000
2,000
2,575
2,575
2,575
2,575
5,250
5,250
5,250
5,250
4,450
4,450
4,450
4,450
4,325
4,325
4,325
4,325
5,925
5,925
5,925
23,700
24,200
44,700
40,700
39,900
37,900
36,300
36,300
38,500
37,500
37,600
36,000
15,200
31,700
29,800
31,800
23,300
35,200
36,500
37,400
22,700
38,600
36,100
34,700
17,900
31,400
30,600
20,000
3,500
19,000
17,600
17,000
4,400
20,100
20,800
20,700
48,900
71,200
69,400
67,900
42,900
0
0
0
35,100
0
0
0
27,300
0
0
74,300
24,700
68,800
66,700
65,500
0
0
0065,50066,70068,80024,70074,3000027,30000035,10000042,90067,90069,40071,20048,90020,70020,80020,1004,40017,00017,60019,0003,50020,00030,60031,40017,90034,70036,10038,60022,70037,40036,50035,20023,30031,80029,80031,70015,20036,00037,60037,50038,50036,30036,30037,90039,90040,70044,70024,20023,7005,9255,9255,9254,3254,3254,3254,3254,4504,4504,4504,4505,2505,2505,2505,2502,5752,5752,5752,5752,0002,0002,0002,0002,5252,5252,5252,5253,9753,9753,9753,97513,400096,20000
       Other Assets 
0
0
100,800
0
14,800
0
0
0
18,300
0
0
0
12,100
55,929
54,484
52,158
7,900
13,539
15,111
17,582
17,700
31,500
28,400
28,800
30,100
26,600
25,900
24,200
27,700
21,200
20,800
22,700
34,100
25,900
24,100
23,700
49,300
31,100
52,500
48,100
64,400
45,100
43,800
44,600
52,400
43,800
44,400
42,400
-100
100
-100
100
-100
100
46,700
100
50,500
-100
-100
-100
100
44,100
44,700
-100
-100
100
29,800
100
34,000
100
-100
8,700
19,200
11,200
10,800
11,400
34,900
10,700
10,100
9,100
-100
100
9,900
9,100
19,600
8,700
-100
-200
200
8,200
100
8,500
0
0
008,5001008,200200-200-1008,70019,6009,1009,900100-1009,10010,10010,70034,90011,40010,80011,20019,2008,700-10010034,00010029,800100-100-10044,70044,100100-100-100-10050,50010046,700100-100100-100100-10042,40044,40043,80052,40044,60043,80045,10064,40048,10052,50031,10049,30023,70024,10025,90034,10022,70020,80021,20027,70024,20025,90026,60030,10028,80028,40031,50017,70017,58215,11113,5397,90052,15854,48455,92912,10000018,30000014,8000100,80000
> Total Liabilities 
156,000
161,000
225,800
31,453
32,700
9,125
9,125
9,125
9,125
8,350
8,350
8,350
8,350
8,050
8,050
8,050
8,050
10,650
10,650
10,650
10,650
12,350
12,350
12,350
12,350
12,275
12,275
12,275
12,275
12,775
12,775
12,775
12,775
12,775
12,775
12,775
51,100
65,100
61,400
59,100
66,300
73,100
53,000
62,500
68,300
73,500
60,000
64,700
67,800
77,300
55,100
59,200
66,700
86,000
71,000
71,100
74,600
100,700
80,600
76,600
82,700
81,700
76,800
70,400
76,500
91,500
75,900
78,200
88,400
77,200
77,100
77,100
151,500
180,100
153,000
155,800
163,200
158,900
192,000
157,900
146,300
174,600
172,900
160,900
177,700
214,300
191,200
189,100
188,500
213,400
179,900
176,700
174,900
210,900
210,900174,900176,700179,900213,400188,500189,100191,200214,300177,700160,900172,900174,600146,300157,900192,000158,900163,200155,800153,000180,100151,50077,10077,10077,20088,40078,20075,90091,50076,50070,40076,80081,70082,70076,60080,600100,70074,60071,10071,00086,00066,70059,20055,10077,30067,80064,70060,00073,50068,30062,50053,00073,10066,30059,10061,40065,10051,10012,77512,77512,77512,77512,77512,77512,77512,27512,27512,27512,27512,35012,35012,35012,35010,65010,65010,65010,6508,0508,0508,0508,0508,3508,3508,3508,3509,1259,1259,1259,12532,70031,453225,800161,000156,000
   > Total Current Liabilities 
138,000
145,000
193,700
25,284
29,000
8,300
8,300
8,300
8,300
7,775
7,775
7,775
7,775
7,550
7,550
7,550
7,550
10,150
10,150
10,150
10,150
12,100
12,100
12,100
12,100
12,050
12,050
12,050
12,050
12,425
12,425
12,425
12,425
12,225
12,225
12,225
48,900
62,400
58,400
56,200
61,200
67,900
48,800
57,300
63,400
69,100
55,000
60,100
63,600
73,100
51,800
55,000
58,800
77,900
62,200
61,700
65,000
90,500
71,500
68,200
75,200
74,600
69,200
65,900
72,700
87,600
72,100
74,300
82,500
71,200
71,300
72,000
133,600
153,800
128,700
132,000
139,900
134,800
128,600
96,100
84,300
112,900
113,800
102,300
119,100
156,400
173,900
170,600
170,900
192,700
108,500
106,100
105,800
143,300
143,300105,800106,100108,500192,700170,900170,600173,900156,400119,100102,300113,800112,90084,30096,100128,600134,800139,900132,000128,700153,800133,60072,00071,30071,20082,50074,30072,10087,60072,70065,90069,20074,60075,20068,20071,50090,50065,00061,70062,20077,90058,80055,00051,80073,10063,60060,10055,00069,10063,40057,30048,80067,90061,20056,20058,40062,40048,90012,22512,22512,22512,42512,42512,42512,42512,05012,05012,05012,05012,10012,10012,10012,10010,15010,15010,15010,1507,5507,5507,5507,5507,7757,7757,7757,7758,3008,3008,3008,30029,00025,284193,700145,000138,000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
5,200
5,200
0
300
200
100
0
200
200
200
300
300
200
400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,300
43,600
43,300
43,300
43,200
42,900
42,500
17,900
7,900
2,800
17,700
2,600
2,500
12,400
67,400
67,700
55,200
52,500
2,800
0
0
0
0002,80052,50055,20067,70067,40012,4002,5002,60017,7002,8007,90017,90042,50042,90043,20043,30043,30043,60040,30000000000000000000000400200300300200200200010020030005,2005,2002000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
300
40,300
40,200
40,200
40,200
40,200
40,200
15,200
5,200
100
15,100
100
100
10,100
65,000
65,000
52,500
50,000
0
0
0
0
000050,00052,50065,00065,00010,10010010015,1001005,20015,20040,20040,20040,20040,20040,20040,300300000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
51,500
0
8,600
0
0
0
8,000
0
0
0
9,100
0
0
0
8,300
40,985
27,620
30,727
9,600
8,900
8,900
8,900
8,900
8,225
8,225
8,225
8,225
42,300
25,400
30,400
13,000
9,500
9,500
9,500
38,000
51,500
38,000
50,900
48,300
59,500
44,800
54,400
57,600
64,800
51,000
53,200
12,400
67,400
46,900
50,200
10,100
73,600
58,000
55,500
12,900
84,000
65,100
63,100
13,600
64,800
61,400
59,000
10,700
82,800
67,000
67,000
12,800
66,300
65,100
64,200
14,900
75,300
52,800
57,200
18,000
60,400
56,200
48,900
13,800
79,700
64,200
69,200
21,400
108,400
70,300
68,100
25,200
99,800
69,000
64,100
66,500
104,300
104,30066,50064,10069,00099,80025,20068,10070,300108,40021,40069,20064,20079,70013,80048,90056,20060,40018,00057,20052,80075,30014,90064,20065,10066,30012,80067,00067,00082,80010,70059,00061,40064,80013,60063,10065,10084,00012,90055,50058,00073,60010,10050,20046,90067,40012,40053,20051,00064,80057,60054,40044,80059,50048,30050,90038,00051,50038,0009,5009,5009,50013,00030,40025,40042,3008,2258,2258,2258,2258,9008,9008,9008,9009,60030,72727,62040,9858,3000009,1000008,0000008,600051,50000
       Other Current Liabilities 
0
0
142,200
0
20,400
8,300
8,300
8,300
8,300
7,775
7,775
7,775
7,775
7,550
7,550
7,550
7,550
10,150
10,150
10,150
10,150
3,200
3,200
3,200
3,200
3,825
3,825
3,825
3,825
12,425
12,425
12,425
12,425
2,725
2,725
2,725
10,900
10,400
15,100
100
12,900
8,100
3,800
2,800
5,800
4,100
3,800
5,000
16,300
5,400
4,700
4,400
48,700
4,300
4,200
6,200
52,100
6,500
6,400
5,100
61,600
9,800
7,800
6,900
62,000
4,800
5,100
7,300
69,700
4,900
6,200
7,800
6,900
34,900
32,600
31,500
7,300
31,500
29,900
29,300
6,400
30,400
31,900
30,500
15,600
35,600
36,200
34,800
90,500
40,400
36,700
39,200
0
0
0039,20036,70040,40090,50034,80036,20035,60015,60030,50031,90030,4006,40029,30029,90031,5007,30031,50032,60034,9006,9007,8006,2004,90069,7007,3005,1004,80062,0006,9007,8009,80061,6005,1006,4006,50052,1006,2004,2004,30048,7004,4004,7005,40016,3005,0003,8004,1005,8002,8003,8008,10012,90010015,10010,40010,9002,7252,7252,72512,42512,42512,42512,4253,8253,8253,8253,8253,2003,2003,2003,20010,15010,15010,15010,1507,5507,5507,5507,5507,7757,7757,7757,7758,3008,3008,3008,30020,4000142,20000
   > Long-term Liabilities 
0
0
0
0
0
825
825
825
825
575
575
575
575
500
500
500
500
500
500
500
500
250
250
250
250
225
225
225
225
350
350
350
350
550
550
550
2,200
2,700
3,000
2,900
5,100
5,200
4,200
5,200
4,900
4,400
5,000
4,600
4,200
4,200
3,300
4,200
7,900
8,100
8,800
9,400
9,600
10,200
9,100
8,400
7,500
7,100
7,600
4,500
3,800
3,900
3,800
3,900
5,900
6,000
5,800
5,100
17,900
26,300
24,300
23,800
23,300
24,100
63,400
61,800
62,000
61,700
59,100
58,600
58,600
57,900
17,300
18,500
17,600
20,700
71,400
70,700
69,100
67,600
67,60069,10070,70071,40020,70017,60018,50017,30057,90058,60058,60059,10061,70062,00061,80063,40024,10023,30023,80024,30026,30017,9005,1005,8006,0005,9003,9003,8003,9003,8004,5007,6007,1007,5008,4009,10010,2009,6009,4008,8008,1007,9004,2003,3004,2004,2004,6005,0004,4004,9005,2004,2005,2005,1002,9003,0002,7002,20055055055035035035035022522522522525025025025050050050050050050050050057557557557582582582582500000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,300
8,300
8,000
60,100
60,000
0
0
0060,00060,1008,0008,3008,300000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
3,700
0
2,041
0
3,300
0
0
0
2,300
1,081
1,115
1,183
1,200
773
715
657
800
1,900
1,300
1,200
300
600
200
400
500
600
200
300
800
700
200
400
1,700
1,500
1,600
1,500
4,100
4,200
3,700
4,200
3,700
3,200
3,900
3,500
2,900
3,000
2,700
2,800
2,800
3,000
3,800
4,200
4,400
4,800
4,000
3,700
3,100
3,100
3,200
3,600
3,700
3,900
3,700
3,800
5,400
5,500
5,800
5,100
17,800
19,200
16,900
16,800
15,000
15,000
14,700
11,900
12,800
12,800
10,600
10,500
10,900
10,600
10,300
10,100
9,400
0
0
10,600
0
0
0010,600009,40010,10010,30010,60010,90010,50010,60012,80012,80011,90014,70015,00015,00016,80016,90019,20017,8005,1005,8005,5005,4003,8003,7003,9003,7003,6003,2003,1003,1003,7004,0004,8004,4004,2003,8003,0002,8002,8002,7003,0002,9003,5003,9003,2003,7004,2003,7004,2004,1001,5001,6001,5001,7004002007008003002006005004002006003001,2001,3001,9008006577157731,2001,1831,1151,0812,3000003,30002,04103,7000000
> Total Stockholder Equity
672,000
728,000
757,200
127,621
138,000
34,625
34,625
34,625
34,625
34,875
34,875
34,875
34,875
33,275
33,275
33,275
33,275
38,575
38,575
38,575
38,575
42,450
42,450
42,450
42,450
44,075
44,075
44,075
44,075
47,650
47,650
47,650
47,650
45,075
45,075
45,075
180,300
167,600
170,500
169,100
182,400
165,800
166,800
171,300
182,500
169,000
178,500
180,800
189,200
176,800
179,000
158,100
158,900
140,500
142,600
156,100
170,000
154,800
155,300
163,800
181,300
178,000
162,500
164,300
178,500
161,500
163,300
173,500
185,400
190,900
158,600
170,100
182,900
162,300
167,500
182,800
198,000
199,900
183,400
197,000
205,100
189,400
199,100
218,000
229,600
214,700
226,800
248,600
250,700
229,800
236,000
256,200
267,900
245,500
245,500267,900256,200236,000229,800250,700248,600226,800214,700229,600218,000199,100189,400205,100197,000183,400199,900198,000182,800167,500162,300182,900170,100158,600190,900185,400173,500163,300161,500178,500164,300162,500178,000181,300163,800155,300154,800170,000156,100142,600140,500158,900158,100179,000176,800189,200180,800178,500169,000182,500171,300166,800165,800182,400169,100170,500167,600180,30045,07545,07545,07547,65047,65047,65047,65044,07544,07544,07544,07542,45042,45042,45042,45038,57538,57538,57538,57533,27533,27533,27533,27534,87534,87534,87534,87534,62534,62534,62534,625138,000127,621757,200728,000672,000
   Common Stock
0
0
43,100
0
7,300
1,825
1,825
1,825
1,825
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,850
1,925
1,925
1,925
1,925
1,925
1,925
1,925
1,925
1,925
1,925
1,925
1,925
1,925
1,925
1,925
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
7,700
0
0
007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7007,7001,9251,9251,9251,9251,9251,9251,9251,9251,9251,9251,9251,9251,9251,9251,9251,8501,8501,8501,8501,8501,8501,8501,8501,8501,8501,8501,8501,8251,8251,8251,8257,300043,10000
   Retained Earnings Total Equity0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 0000000000000000000000000000000000000000000000000000000000-15,850-15,850-15,850000000000000000000000000000000000
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000-9,000-9,000-9,000-9,000-10,100-10,100-10,100-10,100-9,600-8,500-6,500-4,300-4,300-3,100-1,400-500-2,500-2,500-2,500-2,500-2,500-2,500-2,500-2,500-2,500-2,300-2,500-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300-300000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
1,750
1,750
1,750
1,750
1,825
1,825
1,825
1,825
1,825
1,825
1,825
1,825
3,200
3,200
3,200
3,200
3,700
3,700
3,700
3,700
2,750
2,750
2,750
2,750
3,100
3,100
3,100
3,100
18,750
18,750
18,750
11,600
14,100
18,500
14,200
15,400
12,900
12,400
15,000
174,800
15,700
16,200
15,600
20,000
20,900
19,500
-3,900
-4,700
-4,600
-3,900
-1,500
-300
3,800
2,100
200
-300
-1,500
-2,900
-4,900
-4,800
-5,600
-7,100
-7,500
-7,400
-5,500
-4,100
-3,300
-2,100
-2,100
-2,000
7,900
300
-1,500
-1,800
-2,700
-3,400
-3,400
-3,000
4,600
3,900
200
5,200
10,900
4,300
100
-1,700
4,300
0
0
004,300-1,7001004,30010,9005,2002003,9004,600-3,000-3,400-3,400-2,700-1,800-1,5003007,900-2,000-2,100-2,100-3,300-4,100-5,500-7,400-7,500-7,100-5,600-4,800-4,900-2,900-1,500-3002002,1003,800-300-1,500-3,900-4,600-4,700-3,90019,50020,90020,00015,60016,20015,700174,80015,00012,40012,90015,40014,20018,50014,10011,60018,75018,75018,7503,1003,1003,1003,1002,7502,7502,7502,7503,7003,7003,7003,7003,2003,2003,2003,2001,8251,8251,8251,8251,8251,8251,8251,8251,7501,7501,7501,75000000



Balance Sheet

Currency in EUR. All numbers in thousands.