WAWI Stock Analysis: Wallenius Wilhelmsen | OL
Marine Shipping | OL, Norway | Market Cap: 67.363m NOK | 12M Return: 98.2% | NO0010571680 | Charts, Fundamentals & Technical Analysis
Avg Turnover: 48.4M
EPS Trend: -33.9%
Qual. Beats: 0
Rev. Trend: 66.3%
Qual. Beats: 0
Warnings
Tailwinds
Seasonality 11.6 years of data
How good or bad each month usually is (without trend). The score below shows how much you can trust it: 0 = pure chance, >40 gets interesting and >55 is strong.
Wallenius Wilhelmsen ASA is a Norway-based global logistics and transportation company operating through three segments: Shipping Services, Logistics Services, and Government Services. The company offers ship management, insurance brokerage, agency, freight and liner services, and marine products, alongside ocean transport of RoRo (Roll-on/Roll-off) cargo, breakbulk, vehicles, and high and heavy equipment. It complements these ocean services with vehicle and equipment processing centers, inland distribution, and terminal operations, serving a diverse customer base across the automotive, construction, mining, energy, rail, and other industrial sectors. The group operates a fleet of 127 vessels across 15 trade routes and has been headquartered in Lysaker, Norway, since its founding in 1861.
The company sits within the Marine Transportation sub-industry of the Industrials sector, a space characterized by high capital intensity, long-lived vessel assets, and exposure to global trade and freight-rate cycles. Its blended business model combines ocean shipping with contract-based logistics services, and its Government Services segment reflects the segment of the marine transport market that handles defense and government cargo contracts alongside commercial work.
- Global auto export volumes drive RoRo shipping demand
- Government Services revenue grows on defense logistics contracts
- Bunker fuel costs pressure ocean shipping segment margins
| Net Income: 3.34b TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.19 > 0.02 and ΔFCF/TA -0.00 > 1.0 |
| NWC/Revenue: -122.1% < 20% (prev 5.63%; Δ -127.7% < -1%) |
| CFO/TA 0.22 > 3% & CFO 1.74b > Net Income 3.34b |
| Net Debt (30.3b) to EBITDA (5.83b): 5.19 < 3 |
| Current Ratio: 0.09 > 1.5 & < 3 |
| Outstanding Shares: last quarter (422.8m) vs 12m ago 0.51% < -2% |
| Gross Margin: 50.40% > 18% (prev 89.09%; Δ -38.69% > 0.5%) |
| Asset Turnover: 213.9% > 50% (prev 63.19%; Δ 150.7% > 0%) |
| Interest Coverage Ratio: 9.57 > 6 (EBIT TTM 5.18b / Interest Expense TTM 541.9m) |
| A: -2.71 (Total Current Assets 2.04b - Total Current Liabilities 23.2b) / Total Assets 7.82b |
| B: 0.42 (Retained Earnings 3.27b / Total Assets 7.82b) |
| C: 0.64 (EBIT TTM 5.18b / Avg Total Assets 8.11b) |
| D: 0.73 (Book Value of Equity 3.29b / Total Liabilities 4.52b) |
| Altman-Z'' = -11.35 = D |
| DSRI: 0.26 (Receivables 558.0m/655.0m, Revenue 17.3b/5.31b) |
| GMI: 1.77 (GM 89.09% / 50.40%) |
| AQI: 0.82 (AQ_t 0.05 / AQ_t-1 0.06) |
| SGI: 3.27 (Revenue 17.3b / 5.31b) |
| TATA: 0.20 (NI 3.34b - CFO 1.74b) / TA 7.82b) |
| Beneish M = -1.40 (Cap -4..+1) = D |
As of August 25, 2026, the stock is trading at NOK 169.70 with a total of 767,624 shares traded. Over the past week, the price has changed by +1.86%, over one month by +16.55%, over three months by +37.86% and over the past year by +98.18%.
Current recommended Stop Loss: 162.50 (which is 4.2% or 1.4 ATR below the current price).
Wallenius Wilhelmsen has no consensus analysts rating.
Market Cap USD = 7.24b (67.4b NOK * 0.1075 NOK.USD)
P/E Trailing = 10.2181
P/E Forward = 10.0604
P/S = 13.0777
P/B = 2.0328
Revenue TTM = 17.3b USD
EBIT TTM = 5.18b USD
EBITDA TTM = 5.83b USD
Long Term Debt = 865.0m USD (from longTermDebt, last quarter)
Short Term Debt = 398.0m USD (from shortLongTermDebt, last quarter)
Debt = 31.3b USD (from shortLongTermDebtTotal, two quarters ago) + Leases 1.54b
Net Debt = 30.3b USD (calculated: Debt 31.3b - CCE 1.07b)
Enterprise Value = 37.5b USD (7.24b + Debt 31.3b - CCE 1.07b)
Interest Coverage Ratio = 9.57 (Ebit TTM 5.18b / Interest Expense TTM 541.9m)
EV/FCF = 25.02x (Enterprise Value 37.5b / FCF TTM 1.50b)
FCF Yield = 4.00% (FCF TTM 1.50b / Enterprise Value 37.5b)
FCF Margin = 8.64% (FCF TTM 1.50b / Revenue TTM 17.3b)
Net Margin = 19.24% (Net Income TTM 3.34b / Revenue TTM 17.3b)
Gross Margin = 50.40% ((Revenue TTM 17.3b - Cost of Revenue TTM 8.60b) / Revenue TTM)
Gross Margin QoQ = 86.84% (prev 39.59%)
Tobins Q-Ratio = 4.80 (Enterprise Value 37.5b / Total Assets 7.82b)
Interest Expense / Debt = 1.73% (Interest Expense 541.9m / Debt 31.3b)
Taxrate = 1.10% (42.0m / 3.80b)
NOPAT = 5.13b (EBIT 5.18b * (1 - 1.10%))
Current Ratio = 0.09 (Total Current Assets 2.04b / Total Current Liabilities 23.2b)
Debt / Equity = 9.52 (Debt 31.3b / totalStockholderEquity, last quarter 3.29b)
Debt / EBITDA = 5.19 (Net Debt 30.3b / EBITDA 5.83b)
Debt / FCF = 20.19 (Net Debt 30.3b / FCF TTM 1.50b)
Total Stockholder Equity = 10.2b (last 4 quarters mean from totalStockholderEquity)
RoA = 41.16% (Net Income 3.34b / Total Assets 7.82b)
RoE = 32.62% (Net Income TTM 3.34b / Total Stockholder Equity 10.2b)
RoCE = 46.71% (EBIT 5.18b / Capital Employed (Equity 10.2b + L.T.Debt 865.0m))
RoIC = 112.5% (NOPAT 5.13b / Invested Capital 4.56b)
WACC = 2.55% (E(7.24b)/V(38.6b) * Re(6.17%) + D(31.3b)/V(38.6b) * Rd(1.73%) * (1-Tc(0.01)))
Discount Rate = 6.17% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: -63.84 | Cagr: -0.31%
[DCF] Terminal Value 74.44% ; FCFF base≈1.54b ; Y1≈1.46b ; Y5≈1.37b
[DCF] Fair Price = N/A (negative equity: EV 21.6b - Net Debt 30.3b = -8.66b; debt exceeds intrinsic value)
EPS Correlation: -33.89 | EPS CAGR: -3.91% | SUE: -0.26 | # QB: 0
Revenue Correlation: 66.34 | Revenue CAGR: 41.04% | SUE: -0.00 | # QB: 0
EPS current Quarter (2026-09-30): EPS=0.46 | Chg30d=+12.08% | Revisions=-17% | Analysts=5
EPS current Year (2026-12-31): EPS=1.65 | Chg30d=+3.33% | Revisions=+0% | GrowthEPS=-22.4% | GrowthRev=+1.9%
EPS next Year (2027-12-31): EPS=1.56 | Chg30d=+21.44% | Revisions=+40% | GrowthEPS=-5.2% | GrowthRev=-1.3%
[Analyst] Revisions Ratio: +10% (up=4, down=3)