|
Delayed
OTC Markets
10:45:23 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 92.05 USD | +11.24% |
|
0.00% | +13.22% |
| 09-17 | Sources: Orion180 reportedly to price IPO below the range - BN (R) | FW |
| 09-17 | Sources: Orion180 said to price IPO below the range - BN | FW |
Company Valuation: Orion Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,119 | 7,179 | 5,509 | 6,005 | 8,944 | 11,592 | - | - |
| Change | - | 40.25% | -23.26% | 8.99% | 48.95% | 29.6% | - | - |
| Enterprise Value (EV) 1 | 5,010 | 7,060 | 5,603 | 6,126 | 9,088 | 11,502 | 11,259 | 10,989 |
| Change | - | 40.91% | -20.65% | 9.35% | 48.35% | 26.56% | -2.11% | -2.4% |
| P/E | 26.5x | 20.6x | 25.5x | 18.2x | 17.9x | 20.5x | 17.4x | 15.6x |
| PBR | 6.86x | 7.91x | 6.19x | 5.98x | 6.97x | 7.22x | 5.82x | 4.77x |
| PEG | - | 0.3x | -0.7x | 0.3x | 0.3x | 1.6x | 1x | 1.3x |
| Capitalization / Revenue | 4.92x | 5.36x | 4.63x | 3.89x | 4.73x | 5.53x | 4.88x | 4.53x |
| EV / Revenue | 4.81x | 5.27x | 4.71x | 3.97x | 4.81x | 5.49x | 4.74x | 4.3x |
| EV / EBITDA | 17.3x | 14.5x | 17.2x | 12x | 13.2x | 14.9x | 12.4x | 11x |
| EV / EBIT | 20.6x | 16.1x | 20.4x | 14.7x | 14.4x | 16.2x | 13.4x | 11.8x |
| EV / FCF | 38.5x | 21.7x | 105x | 29.7x | 41.5x | 23.3x | 21.8x | 17.5x |
| FCF Yield | 2.6% | 4.6% | 0.95% | 3.37% | 2.41% | 4.29% | 4.58% | 5.71% |
| Dividend per Share 2 | 1.5 | 1.6 | 1.62 | 1.64 | 1.8 | 1.945 | 2.168 | 2.47 |
| Rate of return | 4.11% | 3.12% | 4.13% | 3.83% | 2.83% | 2.36% | 2.63% | 3% |
| EPS 2 | 1.38 | 2.49 | 1.54 | 2.35 | 3.56 | 4.02 | 4.746 | 5.298 |
| Distribution rate | 109% | 64.3% | 105% | 69.8% | 50.6% | 48.4% | 45.7% | 46.6% |
| Net sales 1 | 1,041 | 1,341 | 1,190 | 1,542 | 1,890 | 2,097 | 2,373 | 2,557 |
| EBITDA 1 | 289.1 | 487.1 | 326.4 | 509.4 | 688.3 | 772 | 906.6 | 1,002 |
| EBIT 1 | 243.3 | 439.6 | 274.9 | 416.6 | 631.6 | 709.1 | 837.5 | 933.2 |
| Net income 1 | 193.8 | 349.5 | 216.8 | 329.9 | 500.3 | 565.6 | 668 | 746.2 |
| Net Debt 1 | -108.3 | -118.7 | 93.3 | 121.7 | 144.4 | -89.76 | -333 | -603.1 |
| Reference price 2 | 36.52 | 51.24 | 39.27 | 42.78 | 63.65 | 82.40 | 82.40 | 82.40 |
| Nbr of stocks (in thousands) | 140,563 | 140,202 | 140,351 | 140,501 | 140,693 | 140,866 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/13/24 | 2/25/25 | 2/12/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.68x | 12.2x | 24.79x | 0.59% | 1,056B | |
| 29.76x | 6.61x | 18.5x | 2% | 645B | |
| 33.32x | 7.79x | 16.11x | 2.63% | 465B | |
| 108.6x | 6.05x | 25.67x | 2.29% | 368B | |
| 19.01x | 4.64x | 11.49x | 2.87% | 335B | |
| 20.51x | 5.32x | 13.17x | 3.01% | 275B | |
| 20.92x | 4.34x | 12.36x | 2.04% | 255B | |
| 26.76x | 6.95x | 12.37x | 2.38% | 229B | |
| -45.76x | 6.66x | 26x | 2.18% | 188B | |
| Average | 27.42x | 6.73x | 17.83x | 2.22% | 423.98B | |
| Weighted average by Cap. | 32.80x | 7.85x | 19.23x | 1.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ORNBV Stock
- ORINF Stock
- Valuation Orion Oyj
Select your edition
All financial news and data tailored to specific country editions
