ORION OYJ |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.79 EUR | -1.49% |
|
+8.45% | -8.86% |
| 04-26 | Orion Corporation Announces Appointments to Nomination Committee | CI |
| 04-25 | Transcript : Orion Oyj, Q1 2024 Earnings Call, Apr 25, 2024 |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,786 | 5,267 | 5,119 | 7,179 | 5,509 | 5,039 | - | - |
| Enterprise Value (EV) 1 | 5,647 | 5,081 | 5,010 | 7,060 | 5,603 | 4,993 | 5,036 | 5,036 |
| P/E ratio | 28.9 x | 24.1 x | 26.5 x | 20.6 x | 25.5 x | 20.8 x | 20.2 x | 15.6 x |
| Yield | 3.63% | 4% | 4.11% | 3.12% | 4.13% | 4.68% | 4.78% | 4.95% |
| Capitalization / Revenue | 5.51 x | 4.89 x | 4.92 x | 5.36 x | 4.63 x | 3.66 x | 3.47 x | 3.12 x |
| EV / Revenue | 5.37 x | 4.71 x | 4.81 x | 5.27 x | 4.71 x | 3.63 x | 3.47 x | 3.12 x |
| EV / EBITDA | 18.3 x | 15.1 x | 17.3 x | 14.5 x | 17.2 x | 13.7 x | 13.6 x | 10.9 x |
| EV / FCF | 24.7 x | 20.3 x | 38.5 x | 21.7 x | 105 x | 28.2 x | 25.1 x | 23.2 x |
| FCF Yield | 4.04% | 4.93% | 2.6% | 4.6% | 0.95% | 3.55% | 3.99% | 4.31% |
| Price to Book | 7.44 x | 7.2 x | 6.86 x | 7.91 x | 6.19 x | 5.47 x | 5.45 x | 4.94 x |
| Nbr of stocks (in thousands) | 140,492 | 140,463 | 140,563 | 140,202 | 140,351 | 140,501 | - | - |
| Reference price 2 | 41.27 | 37.53 | 36.52 | 51.24 | 39.27 | 35.79 | 35.79 | 35.79 |
| Announcement Date | 05/02/20 | 09/02/21 | 10/02/22 | 09/02/23 | 13/02/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,051 | 1,078 | 1,041 | 1,341 | 1,190 | 1,376 | 1,450 | 1,617 |
| EBITDA 1 | 308.9 | 336.5 | 289.1 | 487.1 | 326.4 | 364.4 | 371.1 | 461.9 |
| EBIT 1 | 252.8 | 280.1 | 243.3 | 439.6 | 274.9 | 308.9 | 306.3 | 410 |
| Operating Margin | 24.05% | 25.98% | 23.37% | 32.79% | 23.11% | 22.45% | 21.11% | 25.36% |
| Earnings before Tax (EBT) 1 | 250.8 | 278.3 | 242.3 | 440.3 | 271.9 | 311 | 313.8 | 407.1 |
| Net income 1 | 200.4 | 219.9 | 193.8 | 349.5 | 216.8 | 241.9 | 249.5 | 323.8 |
| Net margin | 19.07% | 20.4% | 18.62% | 26.07% | 18.22% | 17.57% | 17.2% | 20.03% |
| EPS 2 | 1.430 | 1.560 | 1.380 | 2.490 | 1.540 | 1.720 | 1.776 | 2.300 |
| Free Cash Flow 1 | 228.2 | 250.6 | 130.3 | 324.8 | 53.4 | 177.1 | 200.7 | 217.2 |
| FCF margin | 21.71% | 23.24% | 12.52% | 24.23% | 4.49% | 12.86% | 13.84% | 13.44% |
| FCF Conversion (EBITDA) | 73.88% | 74.47% | 45.07% | 66.68% | 16.36% | 48.59% | 54.08% | 47.03% |
| FCF Conversion (Net income) | 113.87% | 113.96% | 67.23% | 92.93% | 24.63% | 73.21% | 80.44% | 67.09% |
| Dividend per Share 2 | 1.500 | 1.500 | 1.500 | 1.600 | 1.620 | 1.675 | 1.710 | 1.773 |
| Announcement Date | 05/02/20 | 09/02/21 | 10/02/22 | 09/02/23 | 13/02/24 | - | - | - |
1EUR in Million2EUR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 276.5 | 270.6 | 283.7 | 491.8 | 294.5 | 277.9 | 289.6 | 301.1 | 321.1 | 308.5 | 319.2 | 364.2 | 394.5 |
| EBITDA 1 | 52.6 | 83 | 93.6 | 257.4 | 53.2 | 67.7 | 59.2 | 93.5 | 106 | 68.5 | 69.97 | 131.7 | 99.7 |
| EBIT 1 | 39.9 | 71.5 | 82 | 245.4 | 40.7 | 55.5 | 46.5 | 80 | 92.9 | 56 | 57.02 | 106.7 | 93.9 |
| Operating Margin | 14.43% | 26.42% | 28.9% | 49.9% | 13.82% | 19.97% | 16.06% | 26.57% | 28.93% | 18.15% | 17.86% | 29.31% | 23.8% |
| Earnings before Tax (EBT) 1 | 39.8 | 72.1 | 83.1 | 244.6 | 40.5 | 55.1 | 45.8 | 78.5 | 92.4 | 54.9 | 57.45 | 121.3 | 95.75 |
| Net income 1 | 32.8 | 57.3 | 66.1 | 194.5 | 31.7 | 43.8 | 36.4 | 61.4 | 75.1 | 43.8 | 44.49 | 84.1 | 73.93 |
| Net margin | 11.86% | 21.18% | 23.3% | 39.55% | 10.76% | 15.76% | 12.57% | 20.39% | 23.39% | 14.2% | 13.94% | 23.09% | 18.74% |
| EPS 2 | 0.2300 | 0.4100 | 0.4700 | 1.380 | 0.2300 | 0.3100 | 0.2600 | 0.4400 | 0.5400 | 0.3100 | 0.3159 | 0.5988 | 0.5275 |
| Dividend per Share | 1.500 | - | - | - | 1.600 | - | - | - | 1.620 | - | - | - | - |
| Announcement Date | 10/02/22 | 28/04/22 | 15/07/22 | 20/10/22 | 09/02/23 | 27/04/23 | 17/07/23 | 26/10/23 | 13/02/24 | 25/04/24 | - | - | - |
1EUR in Million2EUR
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 93.3 | - | - | - |
| Net Cash position 1 | 139 | 186 | 108 | 119 | - | 46.2 | 3.2 | 2.91 |
| Leverage (Debt/EBITDA) | - | - | - | - | 0.2858 x | - | - | - |
| Free Cash Flow 1 | 228 | 251 | 130 | 325 | 53.4 | 177 | 201 | 217 |
| ROE (net income / shareholders' equity) | 25.8% | 29.1% | 26.2% | 42.2% | 24.1% | 27.1% | 26.8% | 35.2% |
| ROA (Net income/ Total Assets) | 18.4% | 29.1% | 17.4% | 26.7% | 14.7% | 15.3% | 14% | 15.5% |
| Assets 1 | 1,091 | 755.4 | 1,115 | 1,309 | 1,471 | 1,580 | 1,778 | 2,089 |
| Book Value Per Share 2 | 5.550 | 5.210 | 5.320 | 6.480 | 6.340 | 6.540 | 6.570 | 7.240 |
| Cash Flow per Share 2 | 1.930 | 2.130 | 1.540 | 3.090 | 0.8500 | 2.230 | 2.000 | 2.800 |
| Capex 1 | 42.6 | 48.5 | 85.4 | 73.1 | 117 | 80.9 | 79.1 | 88.5 |
| Capex / Sales | 4.05% | 4.5% | 8.2% | 5.45% | 9.82% | 5.88% | 5.45% | 5.48% |
| Announcement Date | 05/02/20 | 09/02/21 | 10/02/22 | 09/02/23 | 13/02/24 | - | - | - |
1EUR in Million2EUR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
A-
Sell
Buy
Mean consensus
HOLD
Number of Analysts
6
Last Close Price
35.79
EUR
Average target price
39.2
EUR
Spread / Average Target
+9.53%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -8.86% | 5.39B | |
| +34.00% | 704B | |
| +26.77% | 577B | |
| -7.75% | 348B | |
| +18.53% | 327B | |
| +4.95% | 288B | |
| +14.85% | 234B | |
| +4.93% | 198B | |
| -9.78% | 194B | |
| -4.89% | 147B |
- Stock Market
- Equities
- ORNBV Stock
- Financials Orion Oyj
