WAWIF Dividend: Wallenius Wilhelmsen ASA Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

WAWIF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	5,341	5,308	5,149	5,045	3,884	2,958
Revenue Growth (YoY)	3%	3%	2%	30%	31%	-24%
Cost of Revenue	--	2,137	2,078	2,535	2,162	1,619
Gross Profit	--	3,171	3,071	2,510	1,722	1,339
Selling, General & Admin	--	840	792	652	586	560
Research & Development	--	--	--	--	--	--
Operating Expenses	4,089	1,881	1,841	1,556	1,319	1,278
Other Non Operating Income (Expenses)	-12	-5	-10	-12	16	-5
Pretax Income	1,255	1,138	1,042	829	199	-306
Income Tax Expense	57	73	68	35	23	-4
Net Income	1,104	973	853	679	133	-286
Net Income Growth	26%	14%	26%	411%	-147%	-408%
Shares Outstanding (Diluted)	422.22	422.64	422.69	422.45	415.62	420.58
Shares Change (YoY)	0%	0%	0%	2%	-1%	-1%
EPS (Diluted)	2.6	2.3	2.01	1.6	0.32	-0.68
EPS Growth	26%	14%	26%	401.99%	-147%	-409%
Free Cash Flow	1,618	1,530	1,608	1,184	482	480
Free Cash Flow Per Share	3.83	3.62	3.8	2.8	1.15	1.14
Gross Margin	--	59.74%	59.64%	49.75%	44.33%	45.26%
Operating Margin	23.44%	24.3%	23.88%	18.9%	10.37%	2.06%
Profit Margin	20.67%	18.33%	16.56%	13.45%	3.42%	-9.66%
Free Cash Flow Margin	30.29%	28.82%	31.22%	23.46%	12.4%	16.22%
EBITDA	1,860	1,870	1,807	1,495	886	512
EBITDA Margin	34.82%	35.22%	35.09%	29.63%	22.81%	17.3%
D&A For EBITDA	608	580	577	541	483	451
EBIT	1,252	1,290	1,230	954	403	61
EBIT Margin	23.44%	24.3%	23.88%	18.9%	10.37%	2.06%
Effective Tax Rate	4.54%	6.41%	6.52%	4.22%	11.55%	1.3%