![Orthex, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/48134e47-b602-4dad-9c54-9f729d7f571f.png)
Orthex
6.72 EUR +0.3%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
![Thomas Westerholm Thomas Westerholm](https://www.inderes.se/cdn-cgi/image/format=auto,width=128,height=128,quality=90,fit=cover/https://core.inderes.fi/sites/default/files/2023-08/Thomas_Westerholm.jpg)
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 |
---|---|---|
Hanna Kukkonen | 20.05.2024 | 4,926EUR |
Nicholas Ledin | 16.05.2024 | 4,250EUR |
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 | 91.1 | 97.7 | 104.5 | 110.8 |
growth-% | 14.2 % | 16.9 % | -5.2 % | 2.2 % | 6.0 % | 7.2 % | 7.0 % | 6.0 % |
EBITDA | 16.5 | 13.2 | 9.2 | 14.9 | 16.1 | 18.3 | 19.7 | 20.8 |
EBIT (adj.) | 12.9 | 10.9 | 5.4 | 10.0 | 11.9 | 13.9 | 15.3 | 16.3 |
EBIT | 12.3 | 9.3 | 5.2 | 10.8 | 11.9 | 13.9 | 15.3 | 16.3 |
Profit before taxes | 9.9 | 7.7 | 3.0 | 8.5 | 10.2 | 12.4 | 14.0 | 15.3 |
Net income | 7.7 | 6.0 | 2.1 | 6.9 | 8.0 | 9.8 | 11.1 | 12.2 |
EPS (adj.) | 0.51 | 0.43 | 0.13 | 0.35 | 0.45 | 0.55 | 0.63 | 0.69 |
growth-% | 174.7 % | -15.4 % | -70.0 % | 169.9 % | 29.3 % | 23.1 % | 12.9 % | 9.5 % |
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 % | 55.5 % | 52.3 % | 56.0 % | 52.5 % |
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 % | 17.6 % | 18.8 % | 18.9 % | 18.8 % |
EBIT-% (adj.) | 17.0 % | 12.3 % | 6.4 % | 11.7 % | 13.1 % | 14.2 % | 14.6 % | 14.7 % |
EBIT-% | 16.2 % | 10.4 % | 6.2 % | 12.5 % | 13.1 % | 14.2 % | 14.6 % | 14.7 % |
ROE | 49.0 % | 24.7 % | 6.9 % | 21.5 % | 21.9 % | 23.8 % | 23.6 % | 22.9 % |
ROI | 20.2 % | 13.9 % | 7.5 % | 16.0 % | 17.7 % | 20.5 % | 22.0 % | 22.9 % |
Login required
This content is only available for logged in users
Valuation
2020 | 2021 | 2022 | 2023 | 2024e | 2025e | 2026e | 2027e | |
---|---|---|---|---|---|---|---|---|
Share price (EUR) | 11.04 | 4.68 | 5.40 | 6.72 | 6.72 | 6.72 | 6.72 | |
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 | 119.3 | 119.3 | 119.3 | 119.3 | |
Enterprise value | 221.9 | 109.1 | 118.2 | 136.2 | 132.2 | 127.0 | 121.9 | |
EV/S | - | 2.5 | 1.3 | 1.4 | 1.5 | 1.4 | 1.2 | 1.1 |
EV/EBITDA | - | 16.8 | 11.8 | 7.9 | 8.5 | 7.2 | 6.4 | 5.9 |
EV/EBIT (adj.) | - | 20.4 | 20.3 | 11.8 | 11.4 | 9.5 | 8.3 | 7.5 |
EV/EBIT | - | 24.0 | 21.0 | 11.0 | 11.4 | 9.5 | 8.3 | 7.5 |
P/E (adj.) | - | 25.6 | 36.2 | 15.5 | 14.9 | 12.1 | 10.7 | 9.8 |
P/E | - | 32.5 | 39.2 | 13.9 | 14.9 | 12.1 | 10.7 | 9.8 |
P/B | - | 6.2 | 2.8 | 2.8 | 3.1 | 2.7 | 2.4 | 2.1 |
P/S | - | 2.2 | 1.0 | 1.1 | 1.3 | 1.2 | 1.1 | 1.1 |
Dividend yield | 1.6 % | 2.4 % | 3.9 % | 3.7 % | 4.3 % | 5.2 % | 5.4 % | |
Equity ratio | 22.6 % | 35.8 % | 36.3 % | 40.3 % | 46.9 % | 51.4 % | 56.6 % | 61.5 % |
Gearing ratio | 228.4 % | 81.4 % | 87.6 % | 64.8 % | 43.5 % | 29.1 % | 15.3 % | 4.6 % |
Login required
This content is only available for logged in users
Quarter data
Q2/23 | Q3/23 | Q4/23 | 2023 | Q1/24 | Q2/24e | Q3/24e | Q4/24e | 2024e | |
---|---|---|---|---|---|---|---|---|---|
Revenue | 20.1 | 21.9 | 23.4 | 85.9 | 22.0 | 21.5 | 23.6 | 24.1 | 91.1 |
EBITDA | 3.1 | 4.6 | 3.9 | 14.9 | 3.8 | 2.8 | 5.0 | 4.4 | 16.1 |
EBIT | 2.1 | 3.5 | 2.9 | 10.8 | 2.8 | 1.8 | 4.0 | 3.4 | 11.9 |
Profit before taxes | 1.3 | 3.2 | 2.3 | 8.5 | 2.1 | 1.4 | 3.6 | 3.1 | 10.2 |
Net income | 1.1 | 2.4 | 2.1 | 6.9 | 1.6 | 1.1 | 2.9 | 2.4 | 8.0 |
Login required
This content is only available for logged in users
![Orthex, Q2'24](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/48134e47-b602-4dad-9c54-9f729d7f571f.png)
![Orthex as an Investment | Consumer Goods Night June 11, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/d3ecfdc0-d1c1-433f-83d0-beef4d33198d.png)
Orthex as an Investment | Consumer Goods Night June 11, 2024
![Consumer Goods Companies as Investments | Consumer Goods Night June 11, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/3b354886-868b-464c-a3b9-efef95fd766b.png)
Consumer Goods Companies as Investments | Consumer Goods Night June 11, 2024
Join Inderes community
Don't miss out - create an account and get all the possible benefits
FREE account
PREMIUM account
![Consumer Goods Night | June 11, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/895c101b-5da5-4441-8b4c-17ceda21416a.png)
Consumer Goods Night | June 11, 2024
Orthex Oyj: Orthex Corporation: Managers' Transactions - Hanna Kukkonen
Orthex Oyj: Orthex Corporation: Managers' Transactions - Nicholas Ledin
Orthex Oyj: Orthex Corporation: Managers' Transactions - Hans Cronquist
Story unfolds as scripted
![Orthex, Q1, 2024](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=cover/https://content.inderes.se/assets/693caf54-2cbd-477c-975a-639aefea6aab.png)
Orthex, Q1, 2024
Orthex Oyj: Orthex Corporation: Interim Report January-March 2024
![Orthex Q1 on Wednesday: Demand slump over, but environment remains subdued](https://www.inderes.se/cdn-cgi/image/format=auto,width=640,height=358,quality=90,fit=contain/https://content.inderes.se/assets/337931c5-b96b-4e9f-a432-3227a221740a.png)