|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 78.45 EUR | -0.82% |
|
+1.36% | +23.25% |
| 07-23 | William O'Neil & Co. Starts Orion Coverage at Buy | MT |
| 07-21 | OP Corporate Bank Downgrades Orion to Reduce, Lifts PT | MT |
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 | 11,053 | - | - |
| Change | - | 40.25% | -23.26% | 8.99% | 48.95% | 23.57% | - | - |
| Enterprise Value (EV) 1 | 5,010 | 7,060 | 5,603 | 6,126 | 9,088 | 10,945 | 10,684 | 10,388 |
| Change | - | 40.91% | -20.65% | 9.35% | 48.35% | 20.43% | -2.39% | -2.77% |
| P/E | 26.5x | 20.6x | 25.5x | 18.2x | 17.9x | 19.3x | 16.8x | 14.9x |
| PBR | 6.86x | 7.91x | 6.19x | 5.98x | 6.97x | 6.85x | 5.54x | 4.54x |
| PEG | - | 0.3x | -0.7x | 0.3x | 0.3x | 1.4x | 1.1x | 1.2x |
| Capitalization / Revenue | 4.92x | 5.36x | 4.63x | 3.89x | 4.73x | 5.28x | 4.7x | 4.31x |
| EV / Revenue | 4.81x | 5.27x | 4.71x | 3.97x | 4.81x | 5.23x | 4.54x | 4.05x |
| EV / EBITDA | 17.3x | 14.5x | 17.2x | 12x | 13.2x | 13.9x | 12.1x | 10.4x |
| EV / EBIT | 20.6x | 16.1x | 20.4x | 14.7x | 14.4x | 15.3x | 12.9x | 11.2x |
| EV / FCF | 38.5x | 21.7x | 105x | 29.7x | 41.5x | 22.4x | 20.9x | 16.6x |
| FCF Yield | 2.6% | 4.6% | 0.95% | 3.37% | 2.41% | 4.46% | 4.77% | 6.01% |
| Dividend per Share 2 | 1.5 | 1.6 | 1.62 | 1.64 | 1.8 | 1.932 | 2.16 | 2.46 |
| Rate of return | 4.11% | 3.12% | 4.13% | 3.83% | 2.83% | 2.46% | 2.75% | 3.14% |
| EPS 2 | 1.38 | 2.49 | 1.54 | 2.35 | 3.56 | 4.063 | 4.677 | 5.278 |
| Distribution rate | 109% | 64.3% | 105% | 69.8% | 50.6% | 47.5% | 46.2% | 46.6% |
| Net sales 1 | 1,041 | 1,341 | 1,190 | 1,542 | 1,890 | 2,094 | 2,354 | 2,566 |
| EBITDA 1 | 289.1 | 487.1 | 326.4 | 509.4 | 688.3 | 784.7 | 882.2 | 995.6 |
| EBIT 1 | 243.3 | 439.6 | 274.9 | 416.6 | 631.6 | 714.4 | 825.3 | 929.7 |
| Net income 1 | 193.8 | 349.5 | 216.8 | 329.9 | 500.3 | 572.1 | 651 | 745.5 |
| Net Debt 1 | -108.3 | -118.7 | 93.3 | 121.7 | 144.4 | -107.2 | -368.6 | -664.5 |
| Reference price 2 | 36.52 | 51.24 | 39.27 | 42.78 | 63.65 | 78.45 | 78.45 | 78.45 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.31x | 5.23x | 13.95x | 2.46% | 12.58B | |
| 35.7x | 12.68x | 26.75x | 0.57% | 1,067B | |
| 28.24x | 6.45x | 17.87x | 2.04% | 635B | |
| 33.87x | 7.65x | 15.73x | 2.65% | 458B | |
| 19.22x | 4.69x | 11.57x | 2.82% | 347B | |
| 21.56x | 5.71x | 14.24x | 2.81% | 295B | |
| 21.1x | 4.45x | 12.31x | 1.98% | 262B | |
| 14.14x | 5.26x | 10.84x | 3.54% | 216B | |
| 24.66x | 6.48x | 11.43x | 2.68% | 203B | |
| -46.58x | 5.59x | 30.88x | 2.55% | 161B | |
| Average | 17.12x | 6.42x | 16.56x | 2.41% | 365.56B | |
| Weighted average by Cap. | 24.87x | 7.94x | 18.69x | 1.97% |
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
- Valuation Orion Oyj
Select your edition
All financial news and data tailored to specific country editions
