|
Real-time Estimate
Cboe Europe
08:33:55 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 15.32 CHF | +0.52% |
|
+3.69% | +11.62% |
| 05-06 | Orior Announces CEO Changes | CI |
| 05-04 | Orior Names New CEO | MT |
Company Valuation: ORIOR AG
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 586.9 | 478.6 | 470.8 | 269.3 | 88.84 | 99.55 | - | - |
| Change | - | -18.44% | -1.64% | -42.81% | -67.01% | 12.06% | - | - |
| Enterprise Value (EV) 1 | 720.7 | 611 | 587.7 | 450.6 | 241.1 | 247.8 | 232.5 | 219.9 |
| Change | - | -15.23% | -3.81% | -23.32% | -46.49% | 2.76% | -6.18% | -5.39% |
| P/E | 21.5x | 15.9x | 19x | -7.66x | 9.51x | 13x | 12x | 10.4x |
| PBR | 7.49x | 5.87x | 5.45x | 8.75x | 2.24x | 2.26x | 1.89x | 1.59x |
| PEG | - | 1.6x | -1.1x | 0x | -0x | -0.7x | 1.59x | 0.6x |
| Capitalization / Revenue | 0.96x | 0.75x | 0.73x | 0.42x | 0.14x | 0.17x | 0.17x | 0.17x |
| EV / Revenue | 1.17x | 0.96x | 0.91x | 0.7x | 0.39x | 0.42x | 0.39x | 0.37x |
| EV / EBITDA | 11.2x | 9.53x | 9.93x | 20x | 5.62x | 6.48x | 6.03x | 5.45x |
| EV / EBIT | 20.4x | 16.1x | 18.3x | -14.1x | 17.1x | 18.6x | 16.5x | 13.8x |
| EV / FCF | 20.6x | 18.8x | 16.4x | -11.1x | 10x | 22.3x | 11.5x | 13.1x |
| FCF Yield | 4.86% | 5.32% | 6.08% | -8.99% | 9.96% | 4.49% | 8.67% | 7.66% |
| Dividend per Share 2 | 2.4 | 2.5 | 2.51 | - | - | - | - | 0.1667 |
| Rate of return | 2.67% | 3.41% | 3.48% | - | - | - | - | 1.09% |
| EPS 2 | 4.19 | 4.61 | 3.79 | -5.38 | 1.43 | 1.176 | 1.265 | 1.471 |
| Distribution rate | 57.3% | 54.2% | 66.2% | - | - | - | - | 11.3% |
| Net sales 1 | 614.1 | 636.7 | 643.1 | 642.1 | 622.9 | 594.1 | 593.5 | 598.6 |
| EBITDA 1 | 64.09 | 64.12 | 59.21 | 22.49 | 42.9 | 38.21 | 38.57 | 40.33 |
| EBIT 1 | 35.35 | 37.89 | 32.09 | -31.88 | 14.09 | 13.32 | 14.08 | 15.92 |
| Net income 1 | 27.28 | 30.17 | 24.8 | -35.18 | 9.372 | 7.688 | 8.26 | 9.612 |
| Net Debt 1 | 133.8 | 132.3 | 116.9 | 181.4 | 152.3 | 148.2 | 132.9 | 120.4 |
| Reference price 2 | 89.90 | 73.30 | 72.10 | 41.20 | 13.60 | 15.24 | 15.24 | 15.24 |
| Nbr of stocks (in thousands) | 6,528 | 6,530 | 6,530 | 6,535 | 6,532 | 6,532 | - | - |
| Announcement Date | 3/2/22 | 3/8/23 | 3/13/24 | 4/2/25 | 3/25/26 | - | - | - |
1CHF in Million2CHF
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.96x | 0.42x | 6.48x | -.--% | 123M | |
| 20.57x | 2.84x | 14.15x | 3.96% | 251B | |
| 19.97x | 2.5x | 14.93x | 3.28% | 79.97B | |
| 17.4x | 1.81x | 10.2x | 3.59% | 48.77B | |
| 15.27x | 0.57x | 10.17x | 2.53% | 39.74B | |
| 22.21x | 3.35x | 13.58x | 3.15% | 36.86B | |
| 38.32x | 3.28x | 19.06x | 0.94% | 33.1B | |
| 67.87x | 10.41x | 43.17x | 1.12% | 29.46B | |
| -105.67x | 1.89x | 9.37x | 6.45% | 29.43B | |
| 11.66x | 0.38x | 8.65x | 2.52% | 21.97B | |
| Average | 12.06x | 2.74x | 14.98x | 2.76% | 57.01B | |
| Weighted average by Cap. | 16.56x | 2.85x | 14.93x | 3.43% |
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
- ORON Stock
- Valuation ORIOR AG
Select your edition
All financial news and data tailored to specific country editions
