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 9,894 - -
Change - 40.25% -23.26% 8.99% 48.95% 10.62% - -
Enterprise Value (EV) 1 5,010 7,060 5,603 6,126 9,088 9,794 9,582 9,327
Change - 40.91% -20.65% 9.35% 48.35% 7.76% -2.17% -2.65%
P/E 26.5x 20.6x 25.5x 18.2x 17.9x 18x 15.2x 13.7x
PBR 6.86x 7.91x 6.19x 5.98x 6.97x 6.21x 5.02x 4.15x
PEG - 0.3x -0.7x 0.3x 0.3x 1.85x 0.8x 1.2x
Capitalization / Revenue 4.92x 5.36x 4.63x 3.89x 4.73x 4.76x 4.21x 3.9x
EV / Revenue 4.81x 5.27x 4.71x 3.97x 4.81x 4.71x 4.07x 3.68x
EV / EBITDA 17.3x 14.5x 17.2x 12x 13.2x 13x 10.8x 9.57x
EV / EBIT 20.6x 16.1x 20.4x 14.7x 14.4x 14.2x 11.8x 10.3x
EV / FCF 38.5x 21.7x 105x 29.7x 41.5x 20.3x 19.1x 15.3x
FCF Yield 2.6% 4.6% 0.95% 3.37% 2.41% 4.93% 5.24% 6.53%
Dividend per Share 2 1.5 1.6 1.62 1.64 1.8 1.907 2.113 2.358
Rate of return 4.11% 3.12% 4.13% 3.83% 2.83% 2.71% 3.01% 3.36%
EPS 2 1.38 2.49 1.54 2.35 3.56 3.907 4.612 5.14
Distribution rate 109% 64.3% 105% 69.8% 50.6% 48.8% 45.8% 45.9%
Net sales 1 1,041 1,341 1,190 1,542 1,890 2,080 2,352 2,537
EBITDA 1 289.1 487.1 326.4 509.4 688.3 752 883.9 974.2
EBIT 1 243.3 439.6 274.9 416.6 631.6 689 814.5 905.5
Net income 1 193.8 349.5 216.8 329.9 500.3 549.5 649.2 724.1
Net Debt 1 -108.3 -118.7 93.3 121.7 144.4 -100.6 -312.7 -567.1
Reference price 2 36.52 51.24 39.27 42.78 63.65 70.25 70.25 70.25
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.($)
17.8x4.66x12.9x2.74% 11.13B
32.55x11.89x24.17x0.61% 996B
25.76x5.93x16.13x2.21% 580B
29.68x6.99x14.31x2.95% 415B
17.69x4.4x10.82x3.02% 326B
22.95x4.79x13.58x1.82% 284B
21.2x5.48x13.29x2.92% 280B
13.82x5.11x10.52x3.64% 210B
22.85x6.11x10.67x2.87% 190B
-44.84x5.41x29.86x2.59% 155B
Average 15.95x 6.08x 15.63x 2.54% 344.79B
Weighted average by Cap. 22.74x 7.44x 17.26x 2.08%

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