|
Market Closed -
NYSE
01:30:02 05/09/2026 am IST
|
5-day change | 1st Jan Change | ||
| 39.94 USD | -3.03% |
|
+2.49% | +36.69% |
| 07/09 | ORIX Corporation signed a share transfer agreement to acquire Taihei Trading Co., Ltd. | CI |
| 03/09 | ORIX Buys Three Multifamily Properties in Texas, Georgia for $200 Million | MT |
Company Valuation: ORIX Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 28,53,231 | 24,96,074 | 37,98,509 | 35,03,942 | 48,80,583 | 67,91,756 | - | - |
| Change | - | -12.52% | 52.18% | -7.75% | 39.29% | 39.16% | - | - |
| Enterprise Value (EV) 1 | 67,65,089 | 69,82,733 | 88,13,673 | 84,64,757 | 99,67,478 | 1,25,46,850 | 1,27,71,251 | 1,29,58,994 |
| Change | - | 3.22% | 26.22% | -3.96% | 17.75% | 25.88% | 1.79% | 1.47% |
| P/E | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 7.94x | 13.1x | 11.9x |
| PBR | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.34x | 1.3x | 1.24x |
| PEG | - | -0.9x | 0.4x | 3.25x | 0.4x | 0.1x | -0.3x | 1.1x |
| Capitalization / Revenue | 1.13x | 0.94x | 1.35x | 1.22x | 1.47x | 1.98x | 1.89x | 1.75x |
| EV / Revenue | 2.68x | 2.62x | 3.13x | 2.94x | 2.99x | 3.66x | 3.55x | 3.34x |
| EV / EBITDA | 10.7x | 10.5x | 12.2x | 11.6x | 11.6x | 29.7x | 26x | 24.7x |
| EV / EBIT | 22.4x | 22.2x | 24.4x | 25.5x | 21.8x | 24.7x | 25.7x | 23.5x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 85.6 | 85.6 | 98.6 | 120 | 156.1 | 195.2 | 194.1 | 207.6 |
| Rate of return | 3.5% | 3.93% | 2.99% | 3.89% | 3.39% | 3.15% | 3.13% | 3.35% |
| EPS 2 | 259.4 | 231.4 | 298.6 | 307.7 | 400.3 | 781.1 | 472.8 | 522.3 |
| Distribution rate | 33% | 37% | 33% | 39% | 39% | 25% | 41% | 39.7% |
| Net sales 1 | 25,20,365 | 26,66,373 | 28,14,361 | 28,74,821 | 33,30,831 | 34,24,221 | 35,94,709 | 38,75,320 |
| EBITDA 1 | 6,32,434 | 6,67,422 | 7,24,955 | 7,31,353 | 8,61,039 | 4,22,686 | 4,91,510 | 5,24,977 |
| EBIT 1 | 3,02,083 | 3,13,988 | 3,60,713 | 3,31,826 | 4,56,248 | 5,08,094 | 4,96,095 | 5,50,407 |
| Net income 1 | 3,12,135 | 2,73,075 | 3,46,132 | 3,51,630 | 4,47,265 | 8,63,180 | 4,93,735 | 5,31,138 |
| Net Debt 1 | 39,11,858 | 44,86,659 | 50,15,164 | 49,60,815 | 50,86,895 | 57,55,094 | 59,79,496 | 61,67,239 |
| Reference price 2 | 2,447.50 | 2,176.50 | 3,299.00 | 3,084.00 | 4,607.00 | 6,201.00 | 6,201.00 | 6,201.00 |
| Nbr of stocks (in thousands) | 11,65,774 | 11,46,829 | 11,51,412 | 11,36,168 | 10,59,384 | 10,95,268 | - | - |
| Announcement Date | 11/05/22 | 10/05/23 | 08/05/24 | 12/05/25 | 11/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.87x | 3.57x | 9.79x | 3.02% | 6.7TCr | |
| 7.94x | 3.68x | 29.79x | 3.14% | 4.38TCr | |
| 12.93x | - | - | 2.17% | 1.45TCr | |
| 9.73x | 1.12x | - | 3.33% | 1.4TCr | |
| 12.91x | 0.9x | - | 1.86% | 943.02Cr | |
| 8.49x | - | - | 6.25% | 753.79Cr | |
| -191.32x | 2.87x | 15.28x | 1.24% | 455.73Cr | |
| 19.68x | 24.32x | 77.52x | 2.34% | 434.52Cr | |
| Average | -12.60x | 6.08x | 33.09x | 2.92% | 2.06TCr | |
| Weighted average by Cap. | 8.08x | 3.79x | 19.78x | 3.02% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8591 Stock
- IX Stock
- Valuation ORIX Corporation
Select your edition
All financial news and data tailored to specific country editions
