Symbols / OGN Stock $13.40 +0.30% Organon & Co.

Healthcare • Drug Manufacturers - General • United States • NYQ
OGN (Stock) Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index —
Sector Healthcare
Industry Drug Manufacturers - General
CEO —
Exch · Country NYQ · United States
Market Cap 3.52B
Enterprise Value —
Income —
Sales —
FCF (ttm) —
Book/sh —
Cash/sh —
Employees —
Insider 10d —
IPO —
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout —
P/E 14.41
Forward P/E —
PEG —
P/S —
P/B —
P/C —
EV/EBITDA —
EV/Sales —
Quick Ratio —
Current Ratio —
Debt/Eq —
LT Debt/Eq —
EPS (ttm) —
EPS next Y —
EPS Growth —
Revenue Growth —
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA —
ROE —
ROIC —
Gross Margin —
Oper. Margin —
Profit Margin —
Shs Outstand —
Shs Float —
Insider Own —
Instit Own —
Short Float —
Short Ratio —
Short Interest —
52W High —
vs 52W High —
52W Low —
vs 52W Low —
Beta —
Impl. Vol. —
Rel Volume —
Avg Volume —
Volume —
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom —
Prev Close $13.36
Price $13.40
Change 0.30%
About

No company description available for this symbol.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
—
Latest analyst target
3. DCF / Fair value
—
Simplified FCF or EPS-based estimate
Ratings
Current target
—
Low
—
High
—
Mean
—
News
RSS: Latest OGN news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
6,216.00
-2.92%
6,403.00
+2.24%
6,263.00
+1.44%
6,174.00
Operating Revenue
6,216.00
-2.92%
6,403.00
+2.24%
6,263.00
+1.44%
6,174.00
Cost Of Revenue
2,903.00
+8.00%
2,688.00
+6.88%
2,515.00
+9.63%
2,294.00
Reconciled Cost Of Revenue
2,903.00
+8.00%
2,688.00
+6.88%
2,515.00
+9.63%
2,294.00
Gross Profit
3,313.00
-10.82%
3,715.00
-0.88%
3,748.00
-3.40%
3,880.00
Operating Expense
2,087.00
-6.37%
2,229.00
-7.93%
2,421.00
+11.31%
2,175.00
Research And Development
366.00
-21.96%
469.00
-11.17%
528.00
+12.10%
471.00
Selling General And Administration
1,721.00
-2.22%
1,760.00
-7.03%
1,893.00
+11.09%
1,704.00
Total Expenses
4,990.00
+1.48%
4,917.00
-0.38%
4,936.00
+10.45%
4,469.00
Operating Income
1,226.00
-17.50%
1,486.00
+11.98%
1,327.00
-22.17%
1,705.00
EBITDA
1,290.00
-19.58%
1,604.00
+11.70%
1,436.00
-18.22%
1,756.00
Normalized EBITDA
1,706.00
-2.07%
1,742.00
+12.53%
1,548.00
-18.61%
1,902.00
Reconciled Depreciation
361.00
+30.32%
277.00
+17.37%
236.00
+11.32%
212.00
EBIT
929.00
-29.99%
1,327.00
+10.58%
1,200.00
-22.28%
1,544.00
Total Unusual Items
-416.00
-201.45%
-138.00
-23.21%
-112.00
+23.29%
-146.00
Total Unusual Items Excluding Goodwill
-416.00
-201.45%
-138.00
-23.21%
-112.00
+23.29%
-146.00
Special Income Charges
-402.00
-258.93%
-112.00
-60.00%
-70.00
+48.15%
-135.00
Other Special Charges
6.00
-92.59%
81.00
+912.50%
8.00
-92.52%
107.00
Impairment Of Capital Assets
301.00
0.00
0.00
—
Restructuring And Mergern Acquisition
95.00
+206.45%
31.00
-50.00%
62.00
+121.43%
28.00
Net Income
187.00
-78.36%
864.00
-15.54%
1,023.00
+11.56%
917.00
Pretax Income
425.00
-47.34%
807.00
+19.91%
673.00
-40.02%
1,122.00
Net Non Operating Interest Income Expense
-504.00
+3.08%
-520.00
+1.33%
-527.00
-24.88%
-422.00
Interest Expense Non Operating
504.00
-3.08%
520.00
-1.33%
527.00
+24.88%
422.00
Net Interest Income
-504.00
+3.08%
-520.00
+1.33%
-527.00
-24.88%
-422.00
Interest Expense
504.00
-3.08%
520.00
-1.33%
527.00
+24.88%
422.00
Other Income Expense
-297.00
-86.79%
-159.00
-25.20%
-127.00
+21.12%
-161.00
Other Non Operating Income Expenses
119.00
+666.67%
-21.00
-40.00%
-15.00
+0.00%
-15.00
Gain On Sale Of Security
-14.00
+46.15%
-26.00
+38.10%
-42.00
-281.82%
-11.00
Tax Provision
238.00
+517.54%
-57.00
+83.71%
-350.00
-270.73%
205.00
Tax Rate For Calcs
0.00
+0.00%
0.00
+0.00%
0.00
+14.75%
0.00
Tax Effect Of Unusual Items
-87.36
-201.45%
-28.98
-23.21%
-23.52
+11.97%
-26.72
Net Income Including Noncontrolling Interests
187.00
-78.36%
864.00
-15.54%
1,023.00
+11.56%
917.00
Net Income From Continuing Operation Net Minority Interest
187.00
-78.36%
864.00
-15.54%
1,023.00
+11.56%
917.00
Net Income From Continuing And Discontinued Operation
187.00
-78.36%
864.00
-15.54%
1,023.00
+11.56%
917.00
Net Income Continuous Operations
187.00
-78.36%
864.00
-15.54%
1,023.00
+11.56%
917.00
Net Income Discontinuous Operations
—
—
0.00
0.00
Normalized Income
515.64
-47.01%
973.02
-12.46%
1,111.48
+7.26%
1,036.28
Net Income Common Stockholders
187.00
-78.36%
864.00
-15.54%
1,023.00
+11.56%
917.00
Diluted EPS
0.72
-78.38%
3.33
-16.54%
3.99
+11.14%
3.59
Basic EPS
0.72
-78.57%
3.36
-16.21%
4.01
+11.08%
3.61
Basic Average Shares
259.50
+0.95%
257.05
+0.71%
255.24
+0.46%
254.08
Diluted Average Shares
260.76
+0.62%
259.15
+1.12%
256.27
+0.43%
255.17
Diluted NI Availto Com Stockholders
187.00
-78.36%
864.00
-15.54%
1,023.00
+11.56%
917.00
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
12,867.00
-1.79%
13,101.00
+8.65%
12,058.00
+10.07%
10,955.00
Current Assets
4,352.00
+0.09%
4,348.00
-3.55%
4,508.00
+14.68%
3,931.00
Cash Cash Equivalents And Short Term Investments
574.00
-14.96%
675.00
-2.60%
693.00
-1.84%
706.00
Cash And Cash Equivalents
574.00
-14.96%
675.00
-2.60%
693.00
-1.84%
706.00
Receivables
1,331.00
-1.99%
1,358.00
-22.13%
1,744.00
+18.24%
1,475.00
Accounts Receivable
1,331.00
-1.99%
1,358.00
-22.13%
1,744.00
+18.24%
1,475.00
Gross Accounts Receivable
1,343.00
-2.11%
1,372.00
-21.73%
1,753.00
+18.13%
1,484.00
Allowance For Doubtful Accounts Receivable
-12.00
+14.29%
-14.00
-55.56%
-9.00
+0.00%
-9.00
Inventory
1,406.00
+6.43%
1,321.00
+0.46%
1,315.00
+31.11%
1,003.00
Assets Held For Sale Current
8.00
0.00
—
—
Other Current Assets
1,033.00
+3.92%
994.00
+31.48%
756.00
+1.20%
747.00
Total Non Current Assets
8,515.00
-2.72%
8,753.00
+15.93%
7,550.00
+7.49%
7,024.00
Net PPE
1,303.00
+11.56%
1,168.00
-1.27%
1,183.00
+16.21%
1,018.00
Gross PPE
2,542.00
+14.09%
2,228.00
+1.27%
2,200.00
+14.58%
1,920.00
Accumulated Depreciation
-1,239.00
-16.89%
-1,060.00
-4.23%
-1,017.00
-12.75%
-902.00
Properties
0.00
0.00
0.00
0.00
Land And Improvements
15.00
+25.00%
12.00
-14.29%
14.00
+7.69%
13.00
Buildings And Improvements
850.00
+17.89%
721.00
+0.00%
721.00
+3.89%
694.00
Machinery Furniture Equipment
1,388.00
+14.81%
1,209.00
+1.51%
1,191.00
+27.38%
935.00
Construction In Progress
289.00
+1.05%
286.00
+4.38%
274.00
-1.44%
278.00
Goodwill And Other Intangible Assets
5,283.00
-13.31%
6,094.00
+18.65%
5,136.00
-2.21%
5,252.00
Goodwill
4,153.00
-11.26%
4,680.00
+1.67%
4,603.00
+0.00%
4,603.00
Other Intangible Assets
1,130.00
-20.08%
1,414.00
+165.29%
533.00
-17.87%
649.00
Other Non Current Assets
1,929.00
+29.38%
1,491.00
+21.12%
1,231.00
+63.26%
754.00
Total Liabilities Net Minority Interest
12,115.00
-4.07%
12,629.00
+4.13%
12,128.00
+2.37%
11,847.00
Current Liabilities
2,390.00
-12.07%
2,718.00
-6.85%
2,918.00
+16.16%
2,512.00
Payables And Accrued Expenses
2,372.00
-12.08%
2,698.00
-7.25%
2,909.00
+16.17%
2,504.00
Payables
1,037.00
-19.43%
1,287.00
-15.33%
1,520.00
+15.50%
1,316.00
Accounts Payable
952.00
-17.43%
1,153.00
-12.25%
1,314.00
+16.08%
1,132.00
Current Accrued Expenses
1,335.00
-5.39%
1,411.00
+1.58%
1,389.00
+16.92%
1,188.00
Total Tax Payable
85.00
-36.57%
134.00
-34.95%
206.00
+11.96%
184.00
Income Tax Payable
85.00
-36.57%
134.00
-34.95%
206.00
+11.96%
184.00
Current Debt And Capital Lease Obligation
16.00
-20.00%
20.00
+122.22%
9.00
+12.50%
8.00
Current Debt
16.00
-20.00%
20.00
+122.22%
9.00
+12.50%
8.00
Other Current Borrowings
—
—
—
—
Other Current Liabilities
2.00
—
—
1,188.00
Total Non Current Liabilities Net Minority Interest
9,725.00
-1.88%
9,911.00
+7.61%
9,210.00
-1.34%
9,335.00
Liabilities Heldfor Sale Non Current
32.00
0.00
—
—
Long Term Debt And Capital Lease Obligation
8,628.00
-2.62%
8,860.00
+1.25%
8,751.00
-1.73%
8,905.00
Long Term Debt
8,628.00
-2.62%
8,860.00
+1.25%
8,751.00
-1.73%
8,905.00
Non Current Deferred Liabilities
57.00
-22.97%
74.00
+57.45%
47.00
+147.37%
19.00
Non Current Deferred Taxes Liabilities
57.00
-22.97%
74.00
+57.45%
47.00
+147.37%
19.00
Other Non Current Liabilities
1,008.00
+3.17%
977.00
+137.14%
412.00
+0.24%
411.00
Stockholders Equity
752.00
+59.32%
472.00
+774.29%
-70.00
+92.15%
-892.00
Common Stock Equity
752.00
+59.32%
472.00
+774.29%
-70.00
+92.15%
-892.00
Capital Stock
3.00
+0.00%
3.00
+0.00%
3.00
+0.00%
3.00
Common Stock
3.00
+0.00%
3.00
+0.00%
3.00
+0.00%
3.00
Share Issued
260.32
+0.98%
257.80
+0.85%
255.63
+0.49%
254.37
Ordinary Shares Number
260.32
+0.98%
257.80
+0.85%
255.63
+0.49%
254.37
Additional Paid In Capital
167.00
+54.63%
108.00
+332.00%
25.00
0.00
Retained Earnings
1,109.00
+9.80%
1,010.00
+127.99%
443.00
+233.84%
-331.00
Gains Losses Not Affecting Retained Earnings
-527.00
+18.80%
-649.00
-19.96%
-541.00
+4.08%
-564.00
Other Equity Adjustments
-527.00
+18.80%
-649.00
-19.96%
-541.00
+4.08%
-564.00
Total Equity Gross Minority Interest
752.00
+59.32%
472.00
+774.29%
-70.00
+92.15%
-892.00
Total Capitalization
9,380.00
+0.51%
9,332.00
+7.50%
8,681.00
+8.34%
8,013.00
Working Capital
1,962.00
+20.37%
1,630.00
+2.52%
1,590.00
+12.05%
1,419.00
Invested Capital
9,396.00
+0.47%
9,352.00
+7.62%
8,690.00
+8.34%
8,021.00
Total Debt
8,644.00
-2.66%
8,880.00
+1.37%
8,760.00
-1.72%
8,913.00
Net Debt
8,070.00
-1.65%
8,205.00
+1.71%
8,067.00
-1.71%
8,207.00
Net Tangible Assets
-4,531.00
+19.41%
-5,622.00
-7.99%
-5,206.00
+15.27%
-6,144.00
Tangible Book Value
-4,531.00
+19.41%
-5,622.00
-7.99%
-5,206.00
+15.27%
-6,144.00
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
700.00
-25.45%
939.00
+17.52%
799.00
-6.88%
858.00
Cash Flow From Continuing Operating Activities
700.00
-25.45%
939.00
+17.52%
799.00
-6.88%
858.00
Cash From Discontinued Operating Activities
—
—
0.00
0.00
Net Income From Continuing Operations
187.00
-78.36%
864.00
-15.54%
1,023.00
+11.56%
917.00
Depreciation Amortization Depletion
361.00
+30.32%
277.00
+17.37%
236.00
+11.32%
212.00
Depreciation
156.00
+18.18%
132.00
+10.00%
120.00
+25.00%
96.00
Amortization Cash Flow
205.00
+41.38%
145.00
+25.00%
116.00
+0.00%
116.00
Depreciation And Amortization
361.00
+30.32%
277.00
+17.37%
236.00
+11.32%
212.00
Amortization Of Intangibles
205.00
+41.38%
145.00
+25.00%
116.00
+0.00%
116.00
Other Non Cash Items
43.00
-67.67%
133.00
+241.03%
39.00
-70.68%
133.00
Stock Based Compensation
77.00
-26.67%
105.00
+3.96%
101.00
+34.67%
75.00
Asset Impairment Charge
310.00
0.00
0.00
-100.00%
9.00
Deferred Tax
63.00
+139.38%
-160.00
+67.01%
-485.00
-2594.44%
-18.00
Deferred Income Tax
63.00
+139.38%
-160.00
+67.01%
-485.00
-2594.44%
-18.00
Operating Gains Losses
-94.00
-4600.00%
-2.00
-105.00%
40.00
+322.22%
-18.00
Net Foreign Currency Exchange Gain Loss
-21.00
-950.00%
-2.00
-105.00%
40.00
+322.22%
-18.00
Change In Working Capital
-247.00
+11.15%
-278.00
-79.35%
-155.00
+65.71%
-452.00
Change In Receivables
79.00
-79.37%
383.00
+280.66%
-212.00
-72.36%
-123.00
Changes In Account Receivables
79.00
-79.37%
383.00
+280.66%
-212.00
-72.36%
-123.00
Change In Inventory
-13.00
+90.08%
-131.00
+43.04%
-230.00
-4.55%
-220.00
Change In Payables And Accrued Expense
-420.00
-30.03%
-323.00
-214.95%
281.00
+584.48%
-58.00
Change In Accrued Expense
-142.00
-40.59%
-101.00
-199.02%
102.00
-40.70%
172.00
Change In Payable
-278.00
-25.23%
-222.00
-224.02%
179.00
+177.83%
-230.00
Change In Account Payable
-217.00
-38.22%
-157.00
-196.32%
163.00
+168.78%
-237.00
Change In Other Working Capital
139.00
+379.31%
29.00
+81.25%
16.00
+300.00%
-8.00
Change In Other Current Assets
-32.00
+86.44%
-236.00
-2260.00%
-10.00
+76.74%
-43.00
Investing Cash Flow
-390.00
+23.98%
-513.00
-97.31%
-260.00
+38.10%
-420.00
Cash Flow From Continuing Investing Activities
-390.00
+23.98%
-513.00
-97.31%
-260.00
+38.10%
-420.00
Cash From Discontinued Investing Activities
—
—
0.00
0.00
Net PPE Purchase And Sale
1.00
-75.00%
4.00
+300.00%
1.00
-85.71%
7.00
Sale Of PPE
1.00
-75.00%
4.00
+300.00%
1.00
-85.71%
7.00
Capital Expenditure
-316.00
+9.97%
-351.00
-34.48%
-261.00
+38.88%
-427.00
Capital Expenditure Reported
-162.00
+7.43%
-175.00
+30.28%
-251.00
-28.06%
-196.00
Net Business Purchase And Sale
-75.00
+54.82%
-166.00
0.00
0.00
Purchase Of Business
-75.00
+54.82%
-166.00
0.00
0.00
Net Intangibles Purchase And Sale
-154.00
+12.50%
-176.00
-1660.00%
-10.00
+95.67%
-231.00
Purchase Of Intangibles
-154.00
+12.50%
-176.00
-1660.00%
-10.00
+95.67%
-231.00
Financing Cash Flow
-561.00
-52.45%
-368.00
+35.33%
-569.00
-31.41%
-433.00
Cash Flow From Continuing Financing Activities
-561.00
-52.45%
-368.00
+35.33%
-569.00
-31.41%
-433.00
Net Issuance Payments Of Debt
-458.00
-4063.64%
-11.00
+95.74%
-258.00
-138.89%
-108.00
Issuance Of Debt
1,055.00
-11.05%
1,186.00
+1382.50%
80.00
0.00
Repayment Of Debt
-1,513.00
-26.40%
-1,197.00
-254.14%
-338.00
-212.96%
-108.00
Long Term Debt Issuance
1,055.00
-11.05%
1,186.00
+1382.50%
80.00
0.00
Long Term Debt Payments
-1,513.00
-26.40%
-1,197.00
-254.14%
-338.00
-212.96%
-108.00
Net Long Term Debt Issuance
-458.00
-4063.64%
-11.00
+95.74%
-258.00
-138.89%
-108.00
Short Term Debt Issuance
—
—
—
0.00
Short Term Debt Payments
—
—
0.00
0.00
Net Short Term Debt Issuance
—
—
0.00
0.00
Common Stock Dividend Paid
-88.00
+70.37%
-297.00
-1.02%
-294.00
-1.38%
-290.00
Cash Dividends Paid
-88.00
+70.37%
-297.00
-1.02%
-294.00
-1.38%
-290.00
Net Other Financing Charges
-15.00
+75.00%
-60.00
-252.94%
-17.00
+51.43%
-35.00
Changes In Cash
-251.00
-532.76%
58.00
+293.33%
-30.00
-700.00%
5.00
Effect Of Exchange Rate Changes
150.00
+297.37%
-76.00
-547.06%
17.00
+147.22%
-36.00
Beginning Cash Position
675.00
-2.60%
693.00
-1.84%
706.00
-4.21%
737.00
End Cash Position
574.00
-14.96%
675.00
-2.60%
693.00
-1.84%
706.00
Free Cash Flow
384.00
-34.69%
588.00
+9.29%
538.00
+24.83%
431.00
Change In Income Tax Payable
-61.00
+6.15%
-65.00
-506.25%
16.00
+128.57%
7.00
Change In Tax Payable
-61.00
+6.15%
-65.00
-506.25%
16.00
+128.57%
7.00
Other Cash Adjustment Outside Changein Cash
—
—
0.00
0.00
Cash From Discontinued Financing Activities
—
—
—
0.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category