Orthex
5.14
EUR
-2.65 %
ORTHEX
NASDAQ Helsinki
Home Products
Consumer Goods & Services
Orthex is a Finnish manufacturer and supplier of household products. The company offers a range of products such as plastic boxes for storage, cutting boards, pots, bowls, and other accessories for the kitchen. Most of the range is accessed digitally via the company's e-commerce platform, and the products are offered via licensed resellers. The largest operations are in the Nordic market.
Latest research
Extensive report
Analyst
Latest videos
Financial calendar
Major OwnersSource: Millistream Market Data AB
Owner | Capital | Votes |
---|---|---|
Conficap Oy | 14.0 % | 14.0 % |
Rosenlew Alexander | 11.5 % | 11.5 % |
Premium
This content is for our Premium customers only.
Insider Transactions
Insider | Date | Total value |
---|---|---|
Alex Nielsen | 27.08.2024 | 6,478EUR |
Saara Mäkelä | 23.08.2024 | 5,459EUR |
Premium
This content is for our Premium customers only.
Forum updates
Income statement
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Revenue | 75.9 | 88.7 | 84.0 | 85.9 | 89.3 | 95.6 | 101.6 | 107.6 |
growth-% | 14.2 % | 16.9 % | -5.2 % | 2.2 % | 3.9 % | 7.1 % | 6.3 % | 5.9 % |
EBITDA | 16.5 | 13.2 | 9.2 | 14.9 | 13.8 | 16.6 | 17.5 | 18.7 |
EBIT (adj.) | 12.9 | 10.9 | 5.4 | 10.0 | 9.5 | 12.1 | 13.1 | 14.2 |
EBIT | 12.3 | 9.3 | 5.2 | 10.8 | 9.5 | 12.1 | 13.1 | 14.2 |
Profit before taxes | 9.9 | 7.7 | 3.0 | 8.5 | 7.6 | 10.8 | 12.0 | 13.2 |
Net income | 7.7 | 6.0 | 2.1 | 6.9 | 5.9 | 8.6 | 9.6 | 10.5 |
EPS (adj.) | 0.51 | 0.43 | 0.13 | 0.35 | 0.33 | 0.48 | 0.54 | 0.59 |
growth-% | 174.7 % | -15.4 % | -70.0 % | 169.9 % | -4.2 % | 44.4 % | 11.8 % | 10.0 % |
Dividend | 0.00 | 0.18 | 0.11 | 0.21 | 0.25 | 0.29 | 0.35 | 0.36 |
Dividend ratio | 53.0 % | 92.2 % | 54.1 % | 75.0 % | 60.2 % | 65.0 % | 60.8 % |
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-% | 21.8 % | 14.9 % | 11.0 % | 17.3 % | 15.5 % | 17.3 % | 17.2 % | 17.4 % |
EBIT-% (adj.) | 17.0 % | 12.3 % | 6.4 % | 11.7 % | 10.7 % | 12.7 % | 12.9 % | 13.2 % |
EBIT-% | 16.2 % | 10.4 % | 6.2 % | 12.5 % | 10.7 % | 12.7 % | 12.9 % | 13.2 % |
ROE | 49.0 % | 24.7 % | 6.9 % | 21.5 % | 16.7 % | 22.1 % | 22.3 % | 22.2 % |
ROI | 20.2 % | 13.9 % | 7.5 % | 16.0 % | 14.2 % | 18.2 % | 19.2 % | 20.2 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 6.82 | 11.50 | 4.68 | 5.40 | 5.14 | 5.14 | 5.14 | 5.14 |
Shares | 16.3 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 |
Market cap | 111.0 | 204.2 | 83.1 | 95.9 | 91.3 | 91.3 | 91.3 | 91.3 |
Enterprise value | 149.9 | 230.1 | 109.1 | 118.2 | 109.7 | 106.5 | 103.3 | 100.4 |
EV/S | 2.0 | 2.6 | 1.3 | 1.4 | 1.2 | 1.1 | 1.0 | 0.9 |
EV/EBITDA | 9.1 | 17.4 | 11.8 | 7.9 | 7.9 | 6.4 | 5.9 | 5.4 |
EV/EBIT (adj.) | 11.6 | 21.2 | 20.4 | 11.8 | 11.5 | 8.8 | 7.9 | 7.1 |
EV/EBIT | 12.2 | 24.9 | 21.0 | 11.0 | 11.5 | 8.8 | 7.9 | 7.1 |
P/E (adj.) | 13.4 | 26.7 | 36.3 | 15.5 | 15.4 | 10.7 | 9.5 | 8.7 |
P/E | 14.4 | 33.8 | 39.2 | 13.9 | 15.4 | 10.7 | 9.5 | 8.7 |
P/B | 6.5 | 6.4 | 2.8 | 2.8 | 2.5 | 2.2 | 2.0 | 1.8 |
P/S | 1.5 | 2.3 | 1.0 | 1.1 | 1.0 | 1.0 | 0.9 | 0.8 |
Dividend yield | 1.6 % | 2.4 % | 3.9 % | 4.9 % | 5.6 % | 6.8 % | 7.0 % | |
Equity ratio | 22.6 % | 35.8 % | 36.3 % | 40.3 % | 44.9 % | 48.3 % | 51.8 % | 54.8 % |
Gearing ratio | 228.4 % | 81.4 % | 87.6 % | 64.8 % | 50.3 % | 37.4 % | 26.6 % | 18.3 % |
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 | 23.4 | 85.9 | 22.0 | 21.0 | 22.8 | 23.4 | 89.3 | ||
EBITDA | 3.9 | 14.9 | 3.8 | 2.6 | 3.9 | 3.5 | 13.8 | ||
EBIT | 2.9 | 10.8 | 2.8 | 1.6 | 2.8 | 2.4 | 9.5 | ||
Profit before taxes | 2.3 | 8.5 | 2.1 | 1.2 | 2.3 | 2.0 | 7.6 | ||
Net income | 2.1 | 6.9 | 1.6 | 0.9 | 1.8 | 1.6 | 5.9 |
Login required
This content is only available for logged in users
Orthex, Q3'24
Orthex Oyj: Orthex Corporation: Interim Report January-September 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits