Orion
44.88
EUR
-0.49 %
ORION
NASDAQ Helsinki
Biotechnology & Pharmaceuticals
Health Care
Orion operates in the pharmaceutical industry. The company conducts research and development of human and veterinary drugs, where the main focus is on diseases that affect the nervous system, as well as oncology and respiratory diseases. Today, the company's products are found on a global level, with the largest presence in the Nordic region and the rest of Europe. The company's head office is located in Espoo, Finland.
Analyst
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Ilmarinen Mutual Pension Insurance Company | 4.0 % | 5.4 % |
Erkki Etola and companies | 2.0 % | 6.6 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Henrik Stenqvist | 31.10.2024 | 89,300EUR |
Satu Ahomäki | 21.08.2024 | 233,798EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 1,078.1 | 1,041.1 | 1,340.6 | 1,189.6 | 1,483.0 | 1,531.0 | 1,805.7 | 1,752.5 |
growth-% | 2.6 % | -3.4 % | 28.8 % | -11.3 % | 24.7 % | 3.2 % | 17.9 % | -2.9 % |
EBITDA | 336.5 | 289.0 | 486.6 | 326.4 | 445.1 | 410.3 | 595.0 | 510.0 |
EBIT (adj.) | 280.1 | 243.3 | 439.6 | 274.9 | 394.1 | 366.3 | 541.7 | 455.7 |
EBIT | 280.1 | 243.3 | 439.6 | 274.9 | 394.1 | 366.3 | 541.7 | 455.7 |
Profit before taxes | 278.3 | 242.3 | 440.3 | 271.9 | 391.1 | 364.7 | 541.2 | 456.0 |
Net income | 219.9 | 193.8 | 349.5 | 216.8 | 311.5 | 288.1 | 427.6 | 360.3 |
EPS (adj.) | 1.57 | 1.38 | 2.49 | 1.54 | 2.22 | 2.05 | 3.04 | 2.56 |
growth-% | 9.9 % | -11.9 % | 80.3 % | -38.0 % | 43.7 % | -7.5 % | 48.4 % | -15.7 % |
Dividend | 1.50 | 1.50 | 1.60 | 1.62 | 1.65 | 1.70 | 1.75 | 1.80 |
Dividend ratio | 95.8 % | 108.7 % | 64.3 % | 105.0 % | 74.4 % | 82.9 % | 57.5 % | 70.2 % |
Login required
This content is only available for logged in users
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 31.2 % | 27.8 % | 36.3 % | 27.4 % | 30.0 % | 26.8 % | 33.0 % | 29.1 % |
EBIT-% (adj.) | 26.0 % | 23.4 % | 32.8 % | 23.1 % | 26.6 % | 23.9 % | 30.0 % | 26.0 % |
EBIT-% | 26.0 % | 23.4 % | 32.8 % | 23.1 % | 26.6 % | 23.9 % | 30.0 % | 26.0 % |
ROE | 29.1 % | 26.8 % | 43.1 % | 24.1 % | 33.4 % | 28.8 % | 38.0 % | 28.2 % |
ROI | 34.4 % | 29.5 % | 45.6 % | 24.9 % | 36.2 % | 33.4 % | 46.7 % | 35.7 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 40.95 | 36.66 | 49.70 | 37.50 | 44.88 | 44.88 | 44.88 | 44.88 |
Shares | 140.5 | 140.5 | 140.5 | 140.5 | 140.5 | 140.5 | 140.5 | 140.5 |
Market cap | 5,752.0 | 5,149.4 | 6,981.0 | 5,267.4 | 6,304.0 | 6,304.0 | 6,304.0 | 6,304.0 |
Enterprise value | 5,566.2 | 4,960.0 | 6,862.4 | 5,360.7 | 6,285.2 | 6,241.0 | 6,132.0 | 5,981.5 |
EV/S | 5.2 | 4.8 | 5.1 | 4.5 | 4.2 | 4.1 | 3.4 | 3.4 |
EV/EBITDA | 16.5 | 17.2 | 14.1 | 16.4 | 14.1 | 15.2 | 10.3 | 11.7 |
EV/EBIT (adj.) | 19.9 | 20.4 | 15.6 | 19.5 | 15.9 | 17.0 | 11.3 | 13.1 |
EV/EBIT | 19.9 | 20.4 | 15.6 | 19.5 | 15.9 | 17.0 | 11.3 | 13.1 |
P/E (adj.) | 26.2 | 26.6 | 20.0 | 24.3 | 20.2 | 21.9 | 14.7 | 17.5 |
P/E | 26.2 | 26.6 | 20.0 | 24.3 | 20.2 | 21.9 | 14.7 | 17.5 |
P/B | 7.9 | 7.2 | 7.7 | 5.9 | 6.5 | 6.1 | 5.2 | 4.7 |
P/S | 5.3 | 4.9 | 5.2 | 4.4 | 4.3 | 4.1 | 3.5 | 3.6 |
Dividend yield | 3.7 % | 4.1 % | 3.2 % | 4.3 % | 3.7 % | 3.8 % | 3.9 % | 4.0 % |
Equity ratio | 65.6 % | 66.0 % | 60.4 % | 61.9 % | 66.7 % | 69.6 % | 75.4 % | 77.2 % |
Gearing ratio | -25.4 % | -26.5 % | -13.1 % | 10.5 % | -1.9 % | -6.1 % | -14.1 % | -24.2 % |
Login required
This content is only available for logged in users
Quarter data
Q4/23 | 2023 | Q1/24 | Q2/24 | Q3/24 | Q4/24e | 2024e | Q1/25e | Q2/25e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 321.1 | 1,189.6 | 308.5 | 328.2 | 471.3 | 375.0 | 1,483.0 | ||
EBITDA | 106.6 | 326.4 | 67.0 | 80.3 | 215.0 | 82.8 | 445.1 | 81.6 | 95.1 |
EBIT | 92.9 | 274.9 | 56.0 | 65.8 | 202.0 | 70.3 | 394.1 | 70.6 | 84.1 |
Profit before taxes | 92.5 | 271.9 | 54.9 | 65.1 | 201.4 | 69.7 | 391.1 | 70.6 | 84.1 |
Net income | 75.2 | 216.8 | 43.7 | 52.0 | 160.7 | 55.1 | 311.5 | 70.6 | 84.1 |
Login required
This content is only available for logged in users
Orion Oyj, Q3'24
Orion Group Interim Report January–September 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits