investorscraft@gmail.com

Intrinsic ValueOriola Oyj (0NES.L)

Previous Close£1.17
Intrinsic Value
Upside potential
Previous Close
£1.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Oriola Oyj operates as a key player in the Nordic healthcare and wellbeing sector, specializing in the distribution of pharmaceuticals, OTC products, and wellness goods. The company serves a diverse clientele, including pharmacies, hospitals, veterinarians, and retailers, through its integrated logistics, advisory, and sales services. Its revenue model hinges on wholesale distribution, value-added services like staffing and dose dispensing, and direct retail operations via its 319 pharmacies in Sweden and online platforms. Positioned in the competitive medical equipment and services industry, Oriola differentiates itself through a broad product portfolio and a strong logistical network, ensuring efficient supply chain solutions for healthcare providers. The company’s dual focus on B2B and B2C segments allows it to capture value across the healthcare ecosystem, though it faces margin pressures from regulatory changes and competitive pricing in the Nordic markets.

Revenue Profitability And Efficiency

Oriola reported revenue of €1.68 billion for the latest fiscal period, reflecting its scale in the Nordic healthcare distribution market. However, net income stood at a loss of €20.1 million, with diluted EPS of -€0.11, indicating profitability challenges. Operating cash flow of €38.7 million suggests some operational resilience, though capital expenditures of €2.8 million highlight restrained investment activity.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS underscore inefficiencies in cost management or pricing power. Operating cash flow, while positive, may not fully offset profitability concerns, given the net loss. The modest capital expenditures suggest a cautious approach to growth, possibly prioritizing liquidity over expansion.

Balance Sheet And Financial Health

Oriola maintains a solid liquidity position with €113.5 million in cash and equivalents, against total debt of €76.1 million, indicating a manageable leverage ratio. The balance sheet appears stable, though the net loss warrants monitoring for sustained financial health.

Growth Trends And Dividend Policy

Despite profitability challenges, Oriola paid a dividend of €0.07 per share, signaling confidence in cash flow stability. Growth prospects may hinge on operational efficiency improvements and potential market share gains in Nordic healthcare logistics.

Valuation And Market Expectations

With a market cap of approximately €205.6 million and a beta of 0.416, Oriola is viewed as a lower-volatility stock in the healthcare sector. The valuation reflects muted expectations, likely due to its recent net losses and competitive industry dynamics.

Strategic Advantages And Outlook

Oriola’s strengths lie in its entrenched distribution network and diversified service offerings. However, the outlook remains cautious, pending improved profitability and potential regulatory tailwinds in the Nordic healthcare market.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount