WESTPORT FUEL SYSTEMS INC. Financials Westport Fuel Systems Inc. Nasdaq
Equities
WPRT
CA9609085076
Auto, Truck & Motorcycle Parts
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.425 USD | +0.65% |
|
-4.59% | -18.43% |
| 05-23 | Volvo to Start Customer Tests with Hydrogen-powered Trucks in 2026 | MT |
| 05-09 | Transcript : Westport Fuel Systems Inc., Q1 2024 Earnings Call, May 09, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 316.7 | 729.2 | 406.5 | 131.4 | 113 | 92.97 | - | - |
| Enterprise Value (EV) 1 | 316.7 | 729.2 | 379.5 | 98.16 | 113 | 108.2 | 108.2 | 92.97 |
| P/E ratio | - | -106 x | 29.8 x | -4.04 x | -2.27 x | -2.42 x | -4.45 x | -15.2 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 1.04 x | 2.89 x | 1.3 x | 0.43 x | 0.34 x | 0.28 x | 0.24 x | 0.2 x |
| EV / Revenue | 1.04 x | 2.89 x | 1.21 x | 0.32 x | 0.34 x | 0.32 x | 0.28 x | 0.2 x |
| EV / EBITDA | 11.3 x | 49.6 x | 21.7 x | -3.53 x | -5.25 x | -6.29 x | -37.2 x | 4.89 x |
| EV / FCF | -12.8 x | -17.2 x | -6.55 x | -2.14 x | -3.93 x | -9.72 x | -39.3 x | 31 x |
| FCF Yield | -7.8% | -5.8% | -15.3% | -46.7% | -25.5% | -10.3% | -2.55% | 3.23% |
| Price to Book | 3.61 x | 7.36 x | 1.72 x | 0.64 x | 0.7 x | 0.61 x | - | - |
| Nbr of stocks (in thousands) | 13,410 | 13,719 | 17,075 | 17,130 | 17,175 | 17,234 | - | - |
| Reference price 2 | 23.62 | 53.15 | 23.81 | 7.670 | 6.577 | 5.395 | 5.395 | 5.395 |
| Announcement Date | 20-03-17 | 21-03-15 | 22-03-14 | 23-03-13 | 24-03-25 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 305.3 | 252.5 | 312.4 | 305.7 | 331.8 | 336.8 | 386.6 | 455.8 |
| EBITDA 1 | 28 | 14.7 | 17.5 | -27.8 | -21.5 | -17.21 | -2.908 | 19 |
| EBIT 1 | -21.39 | -21.51 | -30.55 | -50.27 | -45.88 | -34.68 | -20.49 | -3.38 |
| Operating Margin | -7.01% | -8.52% | -9.78% | -16.44% | -13.83% | -10.3% | -5.3% | -0.74% |
| Earnings before Tax (EBT) 1 | 2.148 | -5.928 | 5.527 | -31.28 | -48.72 | -37.83 | -24 | -7.869 |
| Net income 1 | 0.041 | -7.359 | 13.66 | -32.7 | -49.72 | -39.37 | -25.54 | -12.45 |
| Net margin | 0.01% | -2.91% | 4.37% | -10.7% | -14.98% | -11.69% | -6.61% | -2.73% |
| EPS 2 | - | -0.5000 | 0.8000 | -1.900 | -2.900 | -2.227 | -1.212 | -0.3550 |
| Free Cash Flow 1 | -24.69 | -42.27 | -57.95 | -45.82 | -28.77 | -11.12 | -2.753 | 3 |
| FCF margin | -8.09% | -16.74% | -18.55% | -14.99% | -8.67% | -3.3% | -0.71% | 0.66% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 15.79% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 20-03-17 | 21-03-15 | 22-03-14 | 23-03-13 | 24-03-25 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 82.7 | 76.54 | 79.96 | 71.18 | 78.01 | 82.24 | 85.02 | 77.39 | 87.2 | 77.57 | 85.89 | 82.31 | 91.04 | 87.37 | 102.1 |
| EBITDA 1 | 10 | -6.1 | -4.3 | -4.5 | -12.9 | -4.5 | -4 | -3 | -10 | -6.6 | -3.738 | -4.355 | -3.236 | -3.25 | -0.1 |
| EBIT 1 | -10.06 | -10.8 | -11.32 | -10.92 | -17.22 | -9.432 | -10.22 | -12.13 | -14.1 | -12.47 | -8.249 | -8.362 | -6.19 | -9 | -6 |
| Operating Margin | -12.16% | -14.11% | -14.16% | -15.35% | -22.07% | -11.47% | -12.02% | -15.67% | -16.17% | -16.08% | -9.6% | -10.16% | -6.8% | -10.3% | -5.88% |
| Earnings before Tax (EBT) 1 | 4.644 | 7.59 | -11.51 | -10.96 | -16.4 | -9.684 | -12.99 | -12.01 | -14.03 | -12.91 | -8.888 | -9.059 | -6.896 | -9.3 | -6.5 |
| Net income 1 | 5.3 | 7.71 | -11.58 | -11.93 | -16.9 | -10.63 | -13.21 | -11.94 | -13.9 | -13.65 | -9.186 | -9.336 | -7.216 | -8.8 | -6.2 |
| Net margin | 6.41% | 10.07% | -14.48% | -16.76% | -21.66% | -12.92% | -15.53% | -15.42% | -15.94% | -17.59% | -10.69% | -11.34% | -7.93% | -10.07% | -6.07% |
| EPS 2 | 0.3000 | 0.4000 | -0.7000 | -0.7000 | -0.9000 | -0.6000 | -0.7700 | -0.6800 | -0.8100 | -0.7900 | -0.5250 | -0.5217 | -0.3967 | -0.4600 | -0.2250 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 22-03-14 | 22-05-06 | 22-08-08 | 22-11-07 | 23-03-13 | 23-05-08 | 23-08-08 | 23-11-07 | 24-03-25 | 24-05-08 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | 15.2 | 15.2 | - |
| Net Cash position 1 | - | - | 27 | 33.2 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | -0.8832 x | -5.228 x | - |
| Free Cash Flow 1 | -24.7 | -42.3 | -58 | -45.8 | -28.8 | -11.1 | -2.75 | 3 |
| ROE (net income / shareholders' equity) | 5.21% | -7.61% | 3.69% | -14.8% | -27.3% | -24% | - | - |
| ROA (Net income/ Total Assets) | 1.71% | -2.35% | 1.54% | -7.44% | -13% | -12.6% | - | - |
| Assets 1 | 2.404 | 313.1 | 889.5 | 439.4 | 381.6 | 312.5 | - | - |
| Book Value Per Share 2 | 6.550 | 7.220 | 13.80 | 11.90 | 9.340 | 8.900 | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | 8.86 | 7.12 | 14.2 | 14.2 | 15.6 | 18 | 15.8 | 12 |
| Capex / Sales | 2.9% | 2.82% | 4.53% | 4.66% | 4.69% | 5.34% | 4.08% | 2.63% |
| Announcement Date | 20-03-17 | 21-03-15 | 22-03-14 | 23-03-13 | 24-03-25 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
5.395
USD
Average target price
79.43
USD
Spread / Average Target
+1,372.41%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +89.14% | 11.8B | |
| +65.58% | 5.28B | |
| +9.81% | 2.85B | |
| -17.52% | 2.78B | |
| +25.88% | 2.57B | |
| -4.24% | 2.05B | |
| +85.37% | 1.84B | |
| -11.69% | 1.2B | |
| -14.93% | 1.06B |
- Stock Market
- Equities
- WPRT Stock
- WPRT Stock
- Financials Westport Fuel Systems Inc.
