Subscribe

Wilh. Wilhelmsen Holding ASA (WWI.OL)

NOK733.00 +2.00 (+0.27%)
NO OSL Industrials Marine Shipping
Address Strandveien 20 1366
Lysaker, NO
CEO Thomas Wilhelmsen
IPO 2000-01-03
ISIN NO0010571698

Explore sections of this company profile

Also trades on Oslo Stock Exchange · WWI.OL (NOK) Oslo Stock Exchange · WWIB.OL (NOK)
Description

Wilh. Wilhelmsen Holding ASA is a diversified global enterprise that delivers maritime products and services across Europe, Oceania, Asia, Africa, and the Americas. The company primarily operates through two distinct segments: Maritime Services and New Energy. The Maritime Services division supplies an extensive range of specialized products for vessels. This includes Nalfleet solutions for water treatment; various Unitor brand chemicals and equipment for cleaning, maintenance, fuel treatment, and refrigeration (Unicool); Timm ropes for maritime applications; specialty marine lubricants; and Unitor oil spill equipment. Beyond products, it also delivers ship agency services to merchant vessels and comprehensive ship management, encompassing crew provision. The New Energy segment focuses on the offshore sector, managing supply bases and developing associated real estate. It further provides rig maintenance and logistical support for international pipeline projects and wind farms. Additionally, this segment offers technical and crew management for the offshore wind market and develops digital solutions tailored for the shipping industry. Wilh. Wilhelmsen also extends its offerings to include marine and non-marine insurance, maritime training programs, investment services, and various infrastructure and supply solutions. Founded in 1861 and headquartered in Lysaker, Norway, Wilh. Wilhelmsen Holding ASA operates as a subsidiary of Tallyman AS.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
NOK733.00 +2.00 (+0.27%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
24.7K
Beta
0.82
Float Shares
9.50M
Free Float %
22.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+5.26% +4.48% -6.79% +3.24% +35.66% +19.25% +74.13% +153.16% +293.26% +377.82% +173,813.04%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
733.00
DCF (Unlevered) 2,125.01 +189.9%
DCF (Levered) 508.70 -30.6%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.42
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
S-
Overall Score
5 / 5
High
DCF Score
4 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
5 / 5
High
Operational MOAT
✓ MOAT relativo ★ Strong MOAT
  • Revenue growth Marine Shipping: +2.8%
    +8.5% Q1'26: +3.4% (vs Q1'25)
  • EPS growth Marine Shipping: -1.4%
    +35.3% Q1'26: -14.4% (vs Q1'25)
  • FCF margin FCF growth · Marine Shipping: +26.4%
    +59.2% Q1'26: +44.8% (vs Q1'25)
  • EBIT margin Marine Shipping: +23.2%
    +60.4% Q1'26: +10.7% (vs Q1'25)
  • ROIC Marine Shipping: +6.9%
    +21.5% Q1'26: +3.8% (vs Q1'25)
  • Share dilution Marine Shipping: +0.0%
    -2.0% Q1'26: -0.8% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Marine Shipping: 1.05×
    0.52× Q1'26: 2.07× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.83) × ERP
WACC = 87% × Ke + 13% × Kd (6.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,107.67 Current price: 733.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
1.02B
est: 2.40B (-57.8%)
1.08B
est: 2.77B (-61.1%)
1.25B
est: 3.24B (-61.5%)
1.33B
est: 3.74B (-64.6%)
1.31B
est: 3.39B (-61.3%)
1.37B
est: 3.74B (-63.4%)
1.31B
est: 3.07B (-57.4%)
1.12B
est: 2.85B (-60.5%)
631.00M
est: 1.08B (-41.4%)
867.00M
est: 919.01M (-5.7%)
835.00M
est: 855.22M (-2.4%)
806.00M
est: 808.21M (-0.3%)
873.00M
est: 860.22M (+1.5%)
943.00M
est: 960.57M (-1.8%)
1.03B
est: 100.65M (+920.3%)
1.14B
est: 1.16B (-1.6%)
1.23B
est: 1.23B (+0.7%)
1.19B
1.18B – 1.19B
-3.1% YoY
1.22B
1.21B – 1.23B
+3.0% YoY
1.28B
1.27B – 1.29B
+4.7% YoY
EBITDA
527.00M
est: 154.69M (+240.7%)
352.00M
est: 454.65M (-22.6%)
474.00M
est: 226.81M (+109.0%)
654.00M
est: 285.01M (+129.5%)
424.00M
est: 340.92M (+24.4%)
419.00M
est: 448.69M (-6.6%)
279.00M
est: 194.89M (+43.2%)
269.00M
est: 107.18M (+151.0%)
140.00M
est: 141.71M (-1.2%)
-15.00M
est: 56.02M (-126.8%)
251.00M
est: -155.24M (+261.7%)
99.00M
est: 256.09M (-61.3%)
158.00M
est: 275.35M (-42.6%)
536.00M
est: 280.54M (+91.1%)
612.00M
est: 42.76M (+1,331.2%)
130.00M
est: 490.86M (-73.5%)
820.00M
est: 520.84M (+57.4%)
504.46M
502.89M – 506.02M
-3.1% YoY
519.44M
515.93M – 522.95M
+3.0% YoY
543.80M
541.11M – 546.49M
+4.7% YoY
EBIT
425.00M
est: 286.94M (+48.1%)
248.00M
est: 272.79M (-9.1%)
301.00M
est: 297.24M (+1.3%)
544.00M
est: 424.63M (+28.1%)
325.00M
est: 506.43M (-35.8%)
314.00M
est: 358.29M (-12.4%)
83.00M
est: 279.95M (-70.4%)
165.00M
est: 116.74M (+41.3%)
267.00M
est: 35.43M (+653.7%)
-57.00M
est: 138.88M (-141.0%)
180.00M
est: 35.15M (+412.1%)
233.00M
est: 75.09M (+210.3%)
90.00M
est: 214.31M (-58.0%)
468.00M
est: 82.26M (+468.9%)
553.00M
est: 36.71M (+1,406.6%)
93.00M
est: 421.36M (-77.9%)
745.00M
est: 447.09M (+66.6%)
433.03M
431.69M – 434.37M
-3.1% YoY
445.89M
442.88M – 448.90M
+3.0% YoY
466.80M
464.49M – 469.11M
+4.7% YoY
Net Income
334.00M
est: 108.64M (+207.4%)
75.00M
est: 376.38M (-80.1%)
231.00M
est: 71.62M (+222.5%)
329.00M
est: 216.93M (+51.7%)
260.00M
est: 295.94M (-12.1%)
241.00M
est: 285.53M (-15.6%)
54.00M
est: 199.84M (-73.0%)
201.00M
est: 51.67M (+289.0%)
-64.00M
est: 75.38M (-184.9%)
-69.00M
est: -50.50M (-36.6%)
114.00M
est: -66.39M (+271.7%)
178.00M
est: 108.79M (+63.6%)
53.00M
est: 65.31M (-18.8%)
282.00M
est: 119.18M (+136.6%)
466.00M
est: 44.08M (+957.2%)
498.00M
est: 545.79M (-8.8%)
652.00M
est: 617.55M (+5.6%)
377.43M
352.55M – 402.32M
-38.9% YoY
368.28M
337.88M – 398.69M
-2.4% YoY
323.21M
321.13M – 325.29M
-12.2% YoY
SGA
est: 538.46M (-100.0%)
est: 496.08M (-100.0%)
55.00M
est: 411.84M (-86.6%)
94.00M
est: 445.40M (-78.9%)
81.00M
est: 351.71M (-77.0%)
80.00M
est: 493.89M (-83.8%)
75.00M
est: 315.46M (-76.2%)
82.00M
est: 355.97M (-77.0%)
66.00M
est: 119.10M (-44.6%)
31.00M
est: 229.62M (-86.5%)
29.00M
est: 369.05M (-92.1%)
33.00M
est: 310.00M (-89.4%)
35.00M
est: 34.25M (+2.2%)
39.00M
est: 339.60M (-88.5%)
39.00M
est: 3.18M (+1,125.2%)
44.00M
est: 36.54M (+20.4%)
est: 38.77M (-100.0%)
37.55M
37.44M – 37.67M
-3.1% YoY
38.67M
38.41M – 38.93M
+3.0% YoY
40.48M
40.28M – 40.68M
+4.7% YoY
EPS
7.11
est: 0.44 (+1,519.0%)
1.29
est: 0.42 (+209.9%)
4.05
est: 0.50 (+713.2%)
7.06
est: 0.87 (+710.3%)
5.59
est: 0.87 (+544.1%)
5.20
est: 0.53 (+877.9%)
1.16
est: 1.38 (-16.1%)
4.34
est: 3.16 (+37.3%)
-1.38
est: 1.10 (-225.3%)
-1.49
est: 1.01 (-246.9%)
2.48
est: 2.18 (+13.8%)
3.99
est: -1.28 (+411.4%)
1.19
est: 1.52 (-21.9%)
6.33
est: 6.21 (+2.0%)
10.52
est: 1.05 (+902.7%)
11.47
est: 12.99 (-11.7%)
15.52
est: 14.70 (+5.6%)
8.98
8.39 – 9.58
-38.9% YoY
8.77
8.04 – 9.49
-2.4% YoY
7.69
7.64 – 7.74
-12.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-07 S- 5/5 4/5 5/5 5/5 3/5 4/5 5/5
2026-05-06 S- 5/5 4/5 5/5 5/5 3/5 4/5 5/5
2026-05-05 S- 5/5 4/5 5/5 5/5 3/5 4/5 5/5
2026-05-04 A+ 5/5 3/5 5/5 5/5 3/5 4/5 5/5
2026-04-30 S- 5/5 3/5 5/5 5/5 3/5 5/5 5/5
2026-04-29 A+ 4/5 3/5 5/5 5/5 2/5 4/5 5/5
2026-04-28 A+ 4/5 3/5 5/5 5/5 2/5 4/5 5/5
2026-04-27 A+ 4/5 3/5 5/5 5/5 2/5 4/5 5/5
2026-04-24 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-04-23 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-04-22 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-04-21 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-04-20 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-04-17 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5
2026-04-16 A 4/5 3/5 5/5 5/5 2/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.14B
OE per share TTM
74.88
Owner's Yield
11.66%
Maintenance CapEx ratio
10.26%
Maint CapEx / Avg PPE
74.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 68 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
41.4K
Shares Outstanding
41.96M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Thomas Wilhelmsen Group Chief Executive Officer 16M male
Christian Berg Group Chief Financial Officer 8M male
Bjorge Grimholt Executive Vice President of Maritime Services 8M male
Geir Flaesen Executive Vice President of New Energy 7M male
Benedicte Teigen Gude Chief of Staff 6M female
Carl Schou President & Chief Executive Officer of Wilhelmsen Ship Management (WSM) 5M male
John Egil Stangeland Chief Executive Officer of NorSea Group 4M male
Age Sturtzel Holm Vice President of Investor Relations & Corporate Support male
Anna Kverneland Vice President of Investor Relations female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits