|
Market Closed -
Nasdaq Helsinki
12:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 4.400 EUR | -1.57% |
|
-2.22% | -5.38% |
| 10-15 | Inderes cuts Orthex to reduce (increase), target price €4.60 (€4.80) | FW |
| 08-19 | Inderes raises Orthex to buy (reduce), target price €4.80 (€4.40) | FW |
Company Valuation: Orthex Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 196.1 | 83.02 | 95.9 | 88.79 | 82.58 | 78.14 | - | - |
| Change | - | -57.65% | 15.51% | -7.41% | -7% | -5.38% | - | - |
| Enterprise Value (EV) 1 | 221.9 | 109.1 | 95.9 | 109.1 | 99.2 | 93.57 | 91.54 | 86.12 |
| Change | - | -50.87% | -12.06% | 13.75% | -9.06% | -5.68% | -2.17% | -5.92% |
| P/E | 31.5x | 39x | 13.8x | 14.7x | 12.2x | 14.5x | 10.7x | 8.97x |
| PBR | 6.17x | 2.79x | - | 2.48x | 2.04x | 1.88x | 1.74x | 1.56x |
| PEG | - | -0.6x | 0x | -1.1x | 1x | -0.7x | 0.3x | 0.5x |
| Capitalization / Revenue | 2.21x | 0.99x | 1.12x | 0.99x | 0.95x | 0.85x | 0.81x | 0.78x |
| EV / Revenue | 2.5x | 1.3x | 1.12x | 1.22x | 1.14x | 1.02x | 0.95x | 0.86x |
| EV / EBITDA | 15x | 11.7x | 6.44x | 7.47x | 6.75x | 6.86x | 5.81x | 4.89x |
| EV / EBIT | 23.9x | 21x | 8.88x | 11.1x | 10.1x | 10.7x | 8.64x | 7.06x |
| EV / FCF | 53.1x | 41.6x | - | 14.4x | 10.2x | 14.7x | 13x | 9.82x |
| FCF Yield | 1.88% | 2.41% | - | 6.92% | 9.76% | 6.82% | 7.69% | 10.2% |
| Dividend per Share 2 | 0.18 | 0.11 | - | 0.22 | 0.23 | 0.2267 | 0.2567 | 0.2967 |
| Rate of return | 1.63% | 2.35% | - | 4.4% | 4.95% | 5.15% | 5.83% | 6.74% |
| EPS 2 | 0.35 | 0.12 | 0.39 | 0.34 | 0.38 | 0.3038 | 0.4128 | 0.4906 |
| Distribution rate | 51.4% | 91.7% | - | 64.7% | 60.5% | 74.6% | 62.2% | 60.5% |
| Net sales 1 | 88.7 | 84 | 85.9 | 89.7 | 87.2 | 91.5 | 96.84 | 100.5 |
| EBITDA 1 | 14.8 | 9.3 | 14.9 | 14.6 | 14.7 | 13.65 | 15.77 | 17.6 |
| EBIT 1 | 9.3 | 5.2 | 10.8 | 9.8 | 9.8 | 8.763 | 10.6 | 12.2 |
| Net income 1 | 6.035 | 2.121 | 6.892 | 6.11 | 6.777 | 5.509 | 7.336 | 8.666 |
| Net Debt 1 | 25.89 | 26.03 | - | 20.29 | 16.62 | 15.43 | 13.4 | 7.98 |
| Reference price 2 | 11.040 | 4.675 | 5.400 | 5.000 | 4.650 | 4.400 | 4.400 | 4.400 |
| Nbr of stocks (in thousands) | 17,759 | 17,759 | 17,759 | 17,759 | 17,759 | 17,759 | - | - |
| Announcement Date | 3/9/22 | 3/8/23 | 3/5/24 | 3/12/25 | 3/5/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.49x | 1.02x | 6.86x | 5.15% | 87.91M | |
| 30.42x | 6.96x | 17.81x | 1.29% | 230B | |
| 27.96x | 4.33x | 13.95x | 2.1% | 124B | |
| 30.06x | 3.65x | 18.7x | 0.96% | 80.89B | |
| 20.45x | 7.1x | 32.59x | 3.63% | 75.04B | |
| 88.95x | 6.56x | 15.26x | 2.41% | 66.71B | |
| 83.64x | 1.23x | 8.34x | 6.21% | 35.62B | |
| 10.56x | 1.14x | 6.16x | 3.14% | 30.99B | |
| 9.02x | 3.02x | 7.09x | 4.69% | 24.35B | |
| 14.82x | 1.72x | 10.1x | 2.7% | 23.87B | |
| Average | 33.04x | 3.67x | 13.69x | 3.23% | 69.13B | |
| Weighted average by Cap. | 35.06x | 5.20x | 16.92x | 2.26% |
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
- ORTHEX Stock
- Valuation Orthex Oyj
Select your edition
All financial news and data tailored to specific country editions
