Oriola
0.913 EUR -1.19 %7,447 investors are following this company
Oriola is a pharmaceutical group with a special focus on the distribution of pharmaceuticals to other companies in the industry. The company offers services to pharmacies and other pharmaceutical companies, which includes, for example, negotiations with suppliers and distribution of products. The largest presence is in the Nordic and Baltic countries. The head office is located in Espoo.
P/E (23e)
18.74
EV/EBIT (adj.) (23e)
8.64
P/B (23e)
0.74
Dividend yield-% (23e)
6.57 %
Target price
1.05 EUR
Recommendation
Accumulate
Updated
29.8.2023
NASDAQ Helsinki
OKDBV
Daily low / high price
0.91 / 0.931
EUR
Market cap
174.14M EUR
Turnover
205.1K EUR
Volume
224K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Analyst
Rauli Juva
Analyst
Latest videos
Financial calendar
Interim report
2023-10-31
Annual report
2024-02-16
General meeting
2024-03-19
Interim report
2024-04-25
Interim report
2024-07-18
Major OwnersSource: Millistream Market Data AB
| Owner | Capital | Votes |
|---|---|---|
| Mariatorp Oy | 14.4 % | 13.4 % |
| Wipunen varainhallinta oy | 5.0 % | 4.9 % |
Premium
Not activated
This content is for our Premium customers only.
Insider Transactions
| Insider | Date | Total value |
|---|---|---|
| Anne Kariniemi | 2022-03-04 | 2,099.7439EUR |
| Katarina Gabrielson | 2022-03-04 | 3,039.9867EUR |
Premium
Not activated
This content is for our Premium customers only.
Income statement
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1,721.26 | 1,800.76 | 1,882.40 | 1,841.40 | 1,486.50 | 1,531.10 | 1,577.03 | 1,624.34 |
| growth-% | 10.89 % | 4.62 % | 4.53 % | -2.18 % | -19.27 % | 3.00 % | 3.00 % | 3.00 % |
| EBITDA | 60.61 | 63.08 | 65.40 | 68.60 | 30.90 | 34.92 | 37.74 | 40.18 |
| EBIT (adj.) | 20.45 | 20.95 | 26.30 | 34.50 | 16.70 | 20.00 | 23.00 | 25.00 |
| EBIT | 15.31 | 20.38 | 20.50 | 40.20 | 16.50 | 20.00 | 23.00 | 25.00 |
| Profit before taxes | 10.13 | 14.35 | 14.70 | 35.40 | 10.83 | 19.09 | 23.28 | 26.60 |
| Net income | 7.98 | 11.28 | 11.30 | 27.40 | 8.63 | 16.47 | 20.15 | 23.18 |
| EPS (adj.) | 0.07 | 0.07 | 0.09 | 0.12 | 0.05 | 0.09 | 0.11 | 0.13 |
| growth-% | -48.85 % | -9.64 % | 44.36 % | 26.90 % | -59.30 % | 86.43 % | 22.35 % | 15.02 % |
| Dividend | 0.09 | 0.03 | 0.04 | 0.06 | 0.06 | 0.06 | 0.07 | 0.08 |
| Dividend ratio | 204.54 % | 48.24 % | 64.19 % | 39.71 % | 126.02 % | 66.06 % | 63.00 % | 65.00 % |
Profitability and return on capital
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| EBITDA-% | 3.52 % | 3.50 % | 3.47 % | 3.73 % | 2.08 % | 2.28 % | 2.39 % | 2.47 % |
| EBIT-% (adj.) | 1.19 % | 1.16 % | 1.40 % | 1.87 % | 1.12 % | 1.31 % | 1.46 % | 1.54 % |
| EBIT-% | 0.89 % | 1.13 % | 1.09 % | 2.18 % | 1.11 % | 1.31 % | 1.46 % | 1.54 % |
| ROE | 4.76 % | 6.90 % | 5.85 % | 12.38 % | 3.84 % | 7.28 % | 8.62 % | 9.52 % |
| ROI | 4.68 % | 5.02 % | 4.60 % | 10.19 % | 5.16 % | 7.79 % | 8.96 % | 9.78 % |
Valuation
| 2019 | 2020 | 2021 | 2022 | 2023e | 2024e | 2025e | 2026e | |
|---|---|---|---|---|---|---|---|---|
| Share price (EUR) | 2.03 | 1.90 | 2.01 | 1.74 | 0.91 | 0.91 | 0.91 | 0.91 |
| Shares | 181.38 | 181.31 | 181.35 | 181.34 | 181.34 | 181.34 | 181.34 | 181.34 |
| Market cap | 367.30 | 344.86 | 363.60 | 315.53 | 165.56 | 165.56 | 165.56 | 165.56 |
| Enterprise value | 486.90 | 471.93 | 464.37 | 291.83 | 144.23 | 139.17 | 131.86 | 123.52 |
| EV/S | 0.28 | 0.26 | 0.25 | 0.16 | 0.10 | 0.09 | 0.08 | 0.08 |
| EV/EBITDA | 8.03 | 7.48 | 7.10 | 4.25 | 4.67 | 3.98 | 3.49 | 3.07 |
| EV/EBIT (adj.) | 23.81 | 22.53 | 17.66 | 8.46 | 8.64 | 6.96 | 5.73 | 4.94 |
| EV/EBIT | 31.80 | 23.16 | 22.65 | 7.26 | 8.74 | 6.96 | 5.73 | 4.94 |
| P/E (adj.) | 28.01 | 29.11 | 21.26 | 14.54 | 18.74 | 10.05 | 8.22 | 7.14 |
| P/E | 46.05 | 30.59 | 32.17 | 11.51 | 19.18 | 10.05 | 8.22 | 7.14 |
| P/B | 2.34 | 2.03 | 1.68 | 1.40 | 0.74 | 0.72 | 0.69 | 0.67 |
| P/S | 0.21 | 0.19 | 0.19 | 0.17 | 0.11 | 0.11 | 0.10 | 0.10 |
| Dividend yield | 4.44 % | 1.58 % | 2.00 % | 3.45 % | 6.57 % | 6.57 % | 7.67 % | 9.10 % |
| Equity ratio | 15.25 % | 14.55 % | 19.83 % | 23.49 % | 24.90 % | 25.09 % | 25.62 % | 26.29 % |
| Gearing ratio | 76.08 % | 74.92 % | 46.48 % | -10.50 % | -9.55 % | -11.52 % | -14.14 % | -16.90 % |
Quarter data
| Q3/22 | Q4/22 | 2022 | Q1/23 | Q2/23 | Q3/23e | Q4/23e | 2023e | Q1/24e | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 480.90 | 374.20 | 1,841.40 | 354.70 | 383.70 | 370.16 | 377.94 | 1,486.50 | |
| EBITDA | 23.10 | 5.00 | 68.60 | 7.10 | 6.80 | 8.10 | 8.90 | 30.90 | |
| EBIT | 19.20 | -9.00 | 40.20 | 3.50 | 3.20 | 4.50 | 5.30 | 16.50 | |
| Profit before taxes | 18.40 | -9.80 | 35.40 | 1.50 | 1.50 | 3.50 | 4.30 | 10.83 | |
| Net income | 14.60 | -8.10 | 27.40 | 1.10 | 1.17 | 2.84 | 3.46 | 8.63 |
Showing All content types
