Orthex
6.19 EUR 0%4,256 investors are following this company
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.
P/E (24e)
13.78
EV/EBIT (adj.) (24e)
10.77
P/B (24e)
2.84
Dividend yield-% (24e)
3.72 %
Target price
7.00 EUR
Recommendation
Accumulate
Updated
5.3.2024
NASDAQ Helsinki
ORTHEX
Daily low / high price
6.1 / 6.19
EUR
Market cap
109.93M EUR
Turnover
9.19K EUR
Volume
1.5K
Risk and recommendation
HighRiskLow
SellRecommendationBuy
Latest research
Analyst
Thomas Westerholm
Analyst
Latest videos
Financial calendar
General meeting
2024-04-09
Half year dividend
2024-04-10
Interim report
2024-05-15
Interim report
2024-08-21
Half year dividend
2024-10-01
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 |
---|---|---|
Tom Ståhlberg | 2024-03-28 | 3,068EUR |
Tom Ståhlberg | 2024-03-27 | 3,073EUR |
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 | 89.8 | 95.8 | 101.0 | 106.0 |
growth-% | 14.2 % | 16.9 % | -5.2 % | 2.2 % | 4.5 % | 6.7 % | 5.4 % | 5.0 % |
EBITDA | 16.5 | 13.2 | 9.2 | 14.9 | 15.9 | 17.9 | 19.4 | 20.5 |
EBIT (adj.) | 12.9 | 10.9 | 5.4 | 10.0 | 11.8 | 13.3 | 14.5 | 15.4 |
EBIT | 12.3 | 9.3 | 5.2 | 10.8 | 11.8 | 13.3 | 14.5 | 15.4 |
Profit before taxes | 9.9 | 7.7 | 3.0 | 8.5 | 10.0 | 11.7 | 13.2 | 14.1 |
Net income | 7.7 | 6.0 | 2.1 | 6.9 | 8.0 | 9.3 | 10.5 | 11.2 |
EPS (adj.) | 0.51 | 0.43 | 0.13 | 0.35 | 0.45 | 0.53 | 0.59 | 0.63 |
growth-% | 174.7 % | -15.4 % | -70.0 % | 169.9 % | 29.0 % | 16.9 % | 12.2 % | 7.1 % |
Dividend | 0.00 | 0.18 | 0.11 | 0.21 | 0.23 | 0.27 | 0.30 | 0.32 |
Dividend ratio | 53.0 % | 92.2 % | 54.1 % | 51.2 % | 51.4 % | 50.9 % | 50.8 % |
Profitability and return on capital
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
EBITDA-% | 21.8 % | 14.9 % | 11.0 % | 17.3 % | 17.7 % | 18.7 % | 19.2 % | 19.3 % |
EBIT-% (adj.) | 17.0 % | 12.3 % | 6.4 % | 11.7 % | 13.1 % | 13.9 % | 14.4 % | 14.5 % |
EBIT-% | 16.2 % | 10.4 % | 6.2 % | 12.5 % | 13.1 % | 13.9 % | 14.4 % | 14.5 % |
ROE | 49.0 % | 24.7 % | 6.9 % | 21.5 % | 21.8 % | 22.6 % | 22.4 % | 21.3 % |
ROI | 20.2 % | 13.9 % | 7.5 % | 16.0 % | 17.5 % | 19.7 % | 20.9 % | 21.8 % |
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.04 | 4.68 | 5.40 | 6.19 | 6.19 | 6.19 | 6.19 | |
Shares | 16.3 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 |
Market cap | 196.1 | 83.0 | 95.9 | 109.9 | 109.9 | 109.9 | 109.9 | |
Enterprise value | 221.9 | 109.1 | 118.2 | 126.9 | 123.6 | 118.4 | 112.9 | |
EV/S | - | 2.5 | 1.3 | 1.4 | 1.4 | 1.3 | 1.2 | 1.1 |
EV/EBITDA | - | 16.8 | 11.8 | 7.9 | 8.0 | 6.9 | 6.1 | 5.5 |
EV/EBIT (adj.) | - | 20.4 | 20.3 | 11.8 | 10.8 | 9.3 | 8.1 | 7.3 |
EV/EBIT | - | 24.0 | 21.0 | 11.0 | 10.8 | 9.3 | 8.1 | 7.3 |
P/E (adj.) | - | 25.6 | 36.2 | 15.5 | 13.8 | 11.8 | 10.5 | 9.8 |
P/E | - | 32.5 | 39.2 | 13.9 | 13.8 | 11.8 | 10.5 | 9.8 |
P/B | - | 6.2 | 2.8 | 2.8 | 2.8 | 2.5 | 2.2 | 2.0 |
P/S | - | 2.2 | 1.0 | 1.1 | 1.2 | 1.1 | 1.1 | 1.0 |
Dividend yield | 1.6 % | 2.4 % | 3.9 % | 3.7 % | 4.4 % | 4.9 % | 5.2 % | |
Equity ratio | 22.6 % | 35.8 % | 36.3 % | 40.3 % | 47.0 % | 51.1 % | 56.5 % | 61.9 % |
Gearing ratio | 228.4 % | 81.4 % | 87.6 % | 64.8 % | 43.9 % | 31.2 % | 17.0 % | 5.3 % |
Quarter data
Q1/23 | Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24e | Q2/24e | Q3/24e | Q4/24e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 20.5 | 20.1 | 21.9 | 23.4 | 85.9 | 21.2 | 21.2 | 23.3 | 24.1 |
EBITDA | 3.4 | 3.1 | 4.6 | 3.9 | 14.9 | 3.6 | 2.8 | 5.0 | 4.4 |
EBIT | 2.3 | 2.1 | 3.5 | 2.9 | 10.8 | 2.6 | 1.8 | 4.0 | 3.4 |
Profit before taxes | 1.7 | 1.3 | 3.2 | 2.3 | 8.5 | 2.1 | 1.3 | 3.6 | 3.0 |
Net income | 1.3 | 1.1 | 2.4 | 2.1 | 6.9 | 1.7 | 1.1 | 2.9 | 2.4 |
ShowingAll content types
Analyst Group: Analyst Group intervjuar Orthex VD Alexander Rosenlew
Orthex Oyj: Orthex Corporation: Managers' Transactions - (Rosenlew)
Join Inderes community
Don't miss out - create an account and get all the possible benefits
Inderes account
Followings and notifications on followed companies
Analyst comments and recommendations
Stock comparison tool & other popular tools