|
Market Closed -
Nasdaq Helsinki
17:00:00 21/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 89.85 EUR | +1.76% |
|
+8.58% | +41.16% |
| 10-21 | Orion Raises Net Sales Outlook for FY26 | MT |
| 10-20 | Orion Oyj Upgrades Earnings Guidance for the Full Year 2026 | CI |
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 | 12,585 | - | - |
| Change | - | 40.25% | -23.26% | 8.99% | 48.95% | 40.71% | - | - |
| Enterprise Value (EV) 1 | 5,010 | 7,060 | 5,603 | 6,126 | 9,088 | 12,491 | 12,240 | 11,964 |
| Change | - | 40.91% | -20.65% | 9.35% | 48.35% | 37.44% | -2.01% | -2.25% |
| P/E | 26.5x | 20.6x | 25.5x | 18.2x | 17.9x | 22.2x | 18.9x | 16.7x |
| PBR | 6.86x | 7.91x | 6.19x | 5.98x | 6.97x | 7.88x | 6.36x | 5.18x |
| PEG | - | 0.3x | -0.7x | 0.3x | 0.3x | 1.6x | 1.1x | 1.3x |
| Capitalization / Revenue | 4.92x | 5.36x | 4.63x | 3.89x | 4.73x | 5.98x | 5.29x | 4.86x |
| EV / Revenue | 4.81x | 5.27x | 4.71x | 3.97x | 4.81x | 5.93x | 5.15x | 4.62x |
| EV / EBITDA | 17.3x | 14.5x | 17.2x | 12x | 13.2x | 16.1x | 13.5x | 11.8x |
| EV / EBIT | 20.6x | 16.1x | 20.4x | 14.7x | 14.4x | 17.5x | 14.6x | 12.7x |
| EV / FCF | 38.5x | 21.7x | 105x | 29.7x | 41.5x | 25.1x | 23.2x | 19x |
| FCF Yield | 2.6% | 4.6% | 0.95% | 3.37% | 2.41% | 3.99% | 4.3% | 5.27% |
| Dividend per Share 2 | 1.5 | 1.6 | 1.62 | 1.64 | 1.8 | 1.965 | 2.17 | 2.508 |
| Rate of return | 4.11% | 3.12% | 4.13% | 3.83% | 2.83% | 2.19% | 2.42% | 2.79% |
| EPS 2 | 1.38 | 2.49 | 1.54 | 2.35 | 3.56 | 4.056 | 4.749 | 5.374 |
| Distribution rate | 109% | 64.3% | 105% | 69.8% | 50.6% | 48.4% | 45.7% | 46.7% |
| Net sales 1 | 1,041 | 1,341 | 1,190 | 1,542 | 1,890 | 2,105 | 2,378 | 2,590 |
| EBITDA 1 | 289.1 | 487.1 | 326.4 | 509.4 | 688.3 | 778.2 | 906.9 | 1,014 |
| EBIT 1 | 243.3 | 439.6 | 274.9 | 416.6 | 631.6 | 715.3 | 837.6 | 945.3 |
| Net income 1 | 193.8 | 349.5 | 216.8 | 329.9 | 500.3 | 570.7 | 668.6 | 756.5 |
| Net Debt 1 | -108.3 | -118.7 | 93.3 | 121.7 | 144.4 | -94.56 | -345.3 | -621.2 |
| Reference price 2 | 36.52 | 51.24 | 39.27 | 42.78 | 63.65 | 89.85 | 89.85 | 89.85 |
| Nbr of stocks (in thousands) | 140,563 | 140,202 | 140,351 | 140,501 | 140,693 | 140,366 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 13/02/24 | 25/02/25 | 12/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.77x | 5.84x | 15.79x | 2.23% | 13.92B | |
| 36.99x | 13.22x | 28x | 0.53% | 1,144B | |
| 37.96x | 6.39x | 17.99x | 2.06% | 625B | |
| 36.9x | 8.47x | 17.49x | 2.38% | 511B | |
| 21.13x | 5.1x | 12.68x | 2.57% | 377B | |
| 108.1x | 6.04x | 25.89x | 2.3% | 366B | |
| 21.5x | 5.61x | 13.79x | 2.85% | 291B | |
| 22.06x | 4.46x | 12.76x | 1.98% | 262B | |
| 27.87x | 7.15x | 12.8x | 2.3% | 237B | |
| -45.73x | 7.01x | 27.13x | 2.11% | 194B | |
| Average | 28.86x | 6.93x | 18.43x | 2.13% | 402.18B | |
| Weighted average by Cap. | 35.44x | 8.33x | 20.48x | 1.8% |
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
