XHELOKDBV
Market cap171mUSD
Dec 20, Last price
0.90EUR
1D
-0.99%
1Q
-2.50%
Jan 2017
-79.21%
IPO
-55.42%
Name
Oriola Oyj
Chart & Performance
Profile
Oriola Oyj provides healthcare and wellbeing products in Sweden, Finland, and internationally. The company offers over the counter (OTC) pharmaceutical and traded goods, vitamins, dietary supplements, cosmetics, skincare products, sports drinks, and wound care products. It also provides logistics, advisory, sales and marketing, and expert services for pharmaceutical companies, pharmacies, hospital pharmacies, veterinaries, as well as the grocery trade shops. In addition, the company offers pharmaceutical staffing and dose dispensing services for public and private healthcare operators, pharmacies, groceries, veterinarians, and retailers. As of December 31, 2021, it operated 319 pharmacies in Sweden, as well as operates online pharmacies. The company was formerly known as Oriola-KD Oyj and changed its name to Oriola Oyj in April 2017. Oriola Oyj is headquartered in Espoo, Finland.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,493,800 -1.43% | 1,515,500 -19.49% | 1,882,400 4.53% | |||||||
Cost of revenue | 1,480,300 | 1,330,200 | 1,509,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 13,500 | 185,300 | 373,000 | |||||||
NOPBT Margin | 0.90% | 12.23% | 19.82% | |||||||
Operating Taxes | 3,100 | 2,100 | 3,400 | |||||||
Tax Rate | 22.96% | 1.13% | 0.91% | |||||||
NOPAT | 10,400 | 183,200 | 369,600 | |||||||
Net income | (20,700) -531.25% | 4,800 -57.52% | 11,300 0.00% | |||||||
Dividends | (10,900) | (7,300) | (5,400) | |||||||
Dividend yield | 5.32% | 2.18% | 1.48% | |||||||
Proceeds from repurchase of equity | (100) | (100) | (100) | |||||||
BB yield | 0.05% | 0.03% | 0.03% | |||||||
Debt | ||||||||||
Debt current | 110,700 | 55,200 | 70,400 | |||||||
Long-term debt | 16,000 | 84,300 | 202,300 | |||||||
Deferred revenue | 1 | 18,000 | ||||||||
Other long-term liabilities | 14,300 | 12,400 | 400 | |||||||
Net debt | (260,700) | (295,700) | 129,400 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,600 | 77,900 | 40,000 | |||||||
CAPEX | (3,600) | (8,500) | (23,400) | |||||||
Cash from investing activities | (3,500) | 3,000 | 9,600 | |||||||
Cash from financing activities | (28,300) | (29,300) | (108,500) | |||||||
FCF | 85,400 | 162,100 | 418,500 | |||||||
Balance | ||||||||||
Cash | 138,400 | 160,600 | 109,100 | |||||||
Long term investments | 249,000 | 274,600 | 34,200 | |||||||
Excess cash | 312,710 | 359,425 | 49,180 | |||||||
Stockholders' equity | 171,300 | 225,700 | 216,800 | |||||||
Invested Capital | 132,100 | 130,600 | 374,320 | |||||||
ROIC | 7.92% | 72.57% | 100.44% | |||||||
ROCE | 4.41% | 51.30% | 85.69% | |||||||
EV | ||||||||||
Common stock shares outstanding | 181,423 | 181,423 | 181,423 | |||||||
Price | 1.13 -38.75% | 1.85 -7.98% | 2.01 5.42% | |||||||
Market cap | 205,007 -38.75% | 334,725 -7.98% | 363,752 5.39% | |||||||
EV | (55,693) | 39,025 | 493,152 | |||||||
EBITDA | 27,300 | 203,600 | 416,100 | |||||||
EV/EBITDA | 0.19 | 1.19 | ||||||||
Interest | 9,200 | 2,200 | 4,000 | |||||||
Interest/NOPBT | 68.15% | 1.19% | 1.07% |