Valuation Orion Oyj Nasdaq Helsinki

Stocks

Market Closed - Nasdaq Helsinki Other stock markets 12:00:00 2026-08-06 EDT			5-day change	1st Jan Change
81.60 ^EUR	+0.25%		+1.12%	+28.91%

07-23	William O'Neil & Co. Starts Orion Coverage at Buy	MT
07-21	OP Corporate Bank Downgrades Orion to Reduce, Lifts PT	MT

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	11,495	-	-
Change	-	40.25%	-23.26%	8.99%	48.95%	28.52%	-	-
Enterprise Value (EV) ¹	5,010	7,060	5,603	6,126	9,088	11,405	11,162	10,892
Change	-	40.91%	-20.65%	9.35%	48.35%	25.49%	-2.13%	-2.42%
P/E	26.5x	20.6x	25.5x	18.2x	17.9x	20.3x	17.4x	15.4x
PBR	6.86x	7.91x	6.19x	5.98x	6.97x	7.15x	5.77x	4.72x
PEG	-	0.3x	-0.7x	0.3x	0.3x	1.6x	1x	1.2x
Capitalization / Revenue	4.92x	5.36x	4.63x	3.89x	4.73x	5.48x	4.86x	4.5x
EV / Revenue	4.81x	5.27x	4.71x	3.97x	4.81x	5.44x	4.72x	4.26x
EV / EBITDA	17.3x	14.5x	17.2x	12x	13.2x	14.8x	12.4x	10.9x
EV / EBIT	20.6x	16.1x	20.4x	14.7x	14.4x	16.1x	13.5x	11.7x
EV / FCF	38.5x	21.7x	105x	29.7x	41.5x	23.1x	21.6x	17.3x
FCF Yield	2.6%	4.6%	0.95%	3.37%	2.41%	4.32%	4.62%	5.77%
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%	2.38%	2.66%	3.03%
EPS ²	1.38	2.49	1.54	2.35	3.56	4.012	4.692	5.298
Distribution rate	109%	64.3%	105%	69.8%	50.6%	48.5%	46.2%	46.6%
Net sales ¹	1,041	1,341	1,190	1,542	1,890	2,096	2,367	2,557
EBITDA ¹	289.1	487.1	326.4	509.4	688.3	770.8	897.2	1,002
EBIT ¹	243.3	439.6	274.9	416.6	631.6	707.9	828.1	933.2
Net income ¹	193.8	349.5	216.8	329.9	500.3	564.5	660.4	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	81.60	81.60	81.60
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELI LILLY AND COMPANY	34.15x	12.3x	24.81x	0.59%	1,043B
JOHNSON & JOHNSON	28.65x	6.33x	17.69x	2.09%	621B
ABBVIE INC.	32.22x	7.27x	14.86x	2.81%	435B
ROCHE HOLDING AG	20.32x	4.82x	11.94x	2.74%	361B
NOVARTIS AG	21.88x	5.66x	14.13x	2.83%	293B
ASTRAZENECA PLC	20.89x	4.29x	12.19x	2.05%	251B
AMGEN INC.	25.57x	6.75x	12.03x	2.47%	220B
NOVO NORDISK A/S	12.99x	4.77x	10.28x	3.82%	201B
GILEAD SCIENCES, INC.	-41.73x	5.88x	33.15x	2.46%	164B
Average	17.22x	6.45x	16.79x	2.43%	398.79B
Weighted average by Cap.	24.48x	7.75x	18.10x	2%