
Last update at 2026-03-11T20:16:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
Orion Stock Has Limited Upside Amid Uncertain Economic Backdrop: JP Morgan
Thu 24 Apr 25, 07:56 PMGabelli Funds to Host 16th Annual Specialty Chemicals Symposium Thursday, March 20, 2025
Mon 03 Mar 25, 01:00 PM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 157.20M | 185.70M | 25.80M | 119.58M | 167.66M |
| Minority interest | - | - | - | - | - |
| Net income | 106.20M | 134.70M | 18.16M | 86.92M | 121.31M |
| Selling general administrative | 227.10M | 210.40M | 176.14M | 206.89M | 231.92M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 448.80M | 386.60M | 292.35M | 389.71M | 429.97M |
| Reconciled depreciation | 105.70M | 104.10M | 96.53M | 96.71M | 98.16M |
| Ebit | 197.10M | 145.60M | 74.38M | 147.15M | 171.67M |
| Ebitda | 302.80M | 249.70M | 178.47M | 247.49M | 269.83M |
| Depreciation and amortization | 105.70M | 104.10M | 104.08M | 100.34M | 98.16M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 197.10M | 145.60M | 74.38M | 147.15M | 196.31M |
| Other operating expenses | 1833.80M | 1401.20M | 1054.44M | 1325.57M | 1406.53M |
| Interest expense | 39.90M | 38.00M | 38.67M | 27.57M | 28.64M |
| Tax provision | 51.50M | 51.70M | 8.13M | 33.22M | 46.94M |
| Interest income | 39.90M | 38.00M | 38.67M | 27.57M | 28.64M |
| Net interest income | -39.90000M | -38.00000M | -38.67100M | -27.57200M | -28.64200M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 51.50M | 51.70M | 8.13M | 33.22M | 46.94M |
| Total revenue | 2030.90M | 1546.80M | 1136.38M | 1476.35M | 1578.20M |
| Total operating expenses | 251.70M | 241.00M | 210.41M | 238.93M | 258.30M |
| Cost of revenue | 1582.10M | 1160.20M | 844.03M | 1086.64M | 1148.23M |
| Total other income expense net | -39.90000M | 40.10M | -48.58700M | -27.57200M | 24.63M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 106.20M | 134.70M | 18.16M | 86.92M | 121.31M |
| Net income applicable to common shares | 106.20M | 134.70M | 18.16M | 86.92M | 121.31M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 1888.70M | 1631.00M | 1389.79M | 1257.39M | 1273.02M |
| Intangible assets | 27.80M | 36.30M | 46.77M | 50.60M | 95.25M |
| Earning assets | - | - | - | - | - |
| Other current assets | 66.80M | 68.50M | 44.45M | 37.36M | 34.94M |
| Total liab | 1429.30M | 1311.30M | 1208.78M | 1071.38M | 1114.13M |
| Total stockholder equity | 459.40M | 319.70M | 181.01M | 186.01M | 158.90M |
| Deferred long term liab | - | - | 2.30M | 2.80M | 1.80M |
| Other current liab | 81.30M | 34.10M | 109.95M | 91.48M | 83.79M |
| Common stock | 85.30M | 85.30M | 85.32M | 85.03M | 84.25M |
| Capital stock | 85.30M | 85.30M | 85.32M | 85.03M | 84.25M |
| Retained earnings | 319.00M | 217.80M | 84.41M | 78.30M | 39.41M |
| Other liab | 131.60M | 231.40M | 153.68M | 134.45M | 150.04M |
| Good will | 73.40M | 78.00M | 84.48M | 77.34M | 55.55M |
| Other assets | 87.90M | 53.90M | -0.00300M | -0.00200M | 0.00100M |
| Cash | 60.80M | 65.70M | 64.87M | 63.73M | 57.02M |
| Cash and equivalents | 60.80M | 65.70M | 64.87M | 63.73M | 57.02M |
| Total current liabilities | 552.80M | 448.70M | 324.74M | 285.21M | 320.34M |
| Current deferred revenue | 29.10M | 67.80M | 0.92M | 1.02M | 31.94M |
| Net debt | 854.50M | 717.20M | 673.58M | 602.95M | 627.75M |
| Short term debt | 258.30M | 151.70M | 82.62M | 36.41M | 41.02M |
| Short long term debt | 258.30M | 151.70M | 82.62M | 36.41M | 41.02M |
| Short long term debt total | 915.30M | 782.90M | 738.44M | 666.67M | 684.77M |
| Other stockholder equity | 67.60M | 65.10M | 59.99M | 57.05M | 54.86M |
| Property plant equipment | 916.10M | 792.50M | 519.85M | 423.21M | 385.44M |
| Total current assets | 778.50M | 665.00M | 500.46M | 507.72M | 575.32M |
| Long term investments | 5.00M | 5.30M | 6.40M | 7.73M | 8.05M |
| Net tangible assets | 358.20M | 205.40M | 49.76M | 58.08M | 8.11M |
| Short term investments | 56.90M | - | 3.63M | 11.35M | 12.57M |
| Net receivables | 373.00M | 301.00M | 246.04M | 230.49M | 287.16M |
| Long term debt | 657.00M | 631.20M | 655.83M | 630.26M | 643.75M |
| Inventory | 277.90M | 229.80M | 141.46M | 164.80M | 183.63M |
| Accounts payable | 184.10M | 195.10M | 131.25M | 156.30M | 163.59M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | -12.50000M | -48.50000M | -48.70500M | -34.36200M | -19.62800M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | 85.32M | 85.03M | 84.25M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | -6.30000M | -8.51500M | -8.51500M | -8.68300M |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 58.80M | 3.50M | 2.96M | 3.70M | 2.93M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 1110.20M | 966.00M | 889.34M | 749.68M | 697.70M |
| Capital lease obligations | 98.30M | 84.60M | 86.60M | 29.06M | - |
| Long term debt total | 657.00M | 692.20M | 655.83M | 630.26M | 643.75M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -232.80000M | -214.70000M | -144.93900M | -155.84800M | -88.05600M |
| Change to liabilities | 9.20M | 65.00M | -18.73200M | -12.03600M | 5.44M |
| Total cashflows from investing activities | -232.80000M | -214.70000M | -144.93900M | -155.84800M | -88.05600M |
| Net borrowings | 160.30M | 76.20M | 26.79M | -12.38300M | 14.30M |
| Total cash from financing activities | 149.30M | 73.30M | 13.54M | -68.61200M | -43.76800M |
| Change to operating activities | -12.80000M | -10.90000M | -0.01200M | -24.87200M | -53.13400M |
| Net income | 106.20M | 134.70M | 18.16M | 86.92M | 121.31M |
| Change in cash | -7.70000M | -2.20000M | -3.36200M | 2.12M | -18.19700M |
| Begin period cash flow | 68.50M | 67.90M | 68.23M | 61.60M | 75.21M |
| End period cash flow | 60.80M | 65.70M | 64.87M | 63.73M | 57.02M |
| Total cash from operating activities | 81.00M | 145.20M | 125.28M | 231.51M | 121.98M |
| Issuance of capital stock | - | - | - | - | - |
| Depreciation | 105.70M | 104.10M | 96.53M | 96.71M | 98.16M |
| Other cashflows from investing activities | - | - | 0.00000M | 0.00000M | 28.10M |
| Dividends paid | 5.00M | 5.00M | 12.04M | 48.03M | 47.66M |
| Change to inventory | -60.10000M | -94.90000M | 29.95M | 16.41M | -31.40600M |
| Change to account receivables | -95.60000M | -67.60000M | -16.50100M | 45.41M | -39.68000M |
| Sale purchase of stock | -4.30000M | - | 0.00000M | -107.54000M | -4.92600M |
| Other cashflows from financing activities | 161.60M | 286.30M | 33.78M | -12.54300M | 17.11M |
| Change to netincome | 6.20M | 17.00M | -2.57900M | 28.13M | 14.23M |
| Capital expenditures | 232.80M | 214.70M | 144.94M | 155.85M | 116.16M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -139.00000M | -114.70000M | 11.10M | 17.66M | -113.93300M |
| Stock based compensation | 7.70M | 5.20M | 4.43M | 9.44M | 13.92M |
| Other non cash items | -6.80000M | -4.40000M | 7.20M | 4.95M | 6.17M |
| Free cash flow | -151.80000M | -69.50000M | -19.66100M | 75.66M | 5.83M |
Sector: Basic Materials Industry: Specialty Chemicals
| Company | Change (USD) | Price (USD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| OEC Orion Engineered Carbons SA |
-0.23 4.67% | 4.69 | 15.12 | 9.65 | 0.82 | 3.22 | 1.22 | 7.04 |
| LIN Linde plc Ordinary Shares |
3.61 0.76% | 481.55 | 33.77 | 28.90 | 6.56 | 5.42 | 7.03 | 18.92 |
| AIQUF L'Air Liquide S.A |
- -% | 193.81 | 29.39 | 24.69 | 3.41 | 3.97 | 3.87 | 15.91 |
| AIQUY Air Liquide SA ADR |
0.04 0.10% | 38.75 | 30.34 | 23.04 | 3.63 | 3.77 | 3.88 | 15.62 |
| SHW Sherwin-Williams Co |
-7.59 2.30% | 322.74 | 33.33 | 27.40 | 3.38 | 20.60 | 3.88 | 21.36 |
Orion S.A., together with its subsidiaries, manufactures and sells carbon black products. It operates in two segments, Specialty Carbon Black and Rubber Carbon Black. The company offers post-treated specialty carbon black grades for coatings and printing applications; high purity carbon black grades for the fiber industry; and conductive carbon black grades for polymers, coatings, and battery electrodes. It also provides rubber carbon black products for applications in mechanical rubber goods under the PUREX brand, as well as in tires under the ECORAX brand name. It operates in Germany, the United States, South Korea, Brazil, China, South Africa, Rest of Europe, and internationally. The company was formerly known as Orion Engineered Carbons S.A. and changed its name to Orion S.A. in June 2023. Orion S.A. was founded in 1862 and is based in Houston, Texas.
6 Route de TrEves, Senningerberg, Luxembourg, 2633
| Name | Title | Year Born |
|---|---|---|
| Mr. Corning F. Painter | CEO & Exec. Director | 1962 |
| Mr. Carlos J. Quinones | Sr. VP of Global Operations | 1965 |
| Mr. Robert G. Hrivnak CPA | Chief Accounting Officer | 1960 |
| Mr. Pedro Riveros | Sr. VP of Global Rubber Carbon Black & Americas Region | 1971 |
| Dr. Sandra Niewiem | Sr. VP of Global Specialty Carbon Black & EMEA Region | 1977 |
| Mr. Jeffrey F. Glajch | Chief Financial Officer | 1963 |
| Ms. Wendy Wilson | Head of Investor Relations | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.