Valuation ORIX Corporation Boerse Muenchen

Stocks

Real-time Boerse Muenchen 01:13:08 01/10/2026 am IST			5-day change	1st Jan Change
33.60 ^EUR	+1.82%		-0.58%	+37.90%

04:50pm	ORIX Begins Construction of Two Power Grid Energy Storage Plants in Japan	MT
22/09	China's Ligent closes up 4.6% in Hong Kong debut as AI demand draws investors	RE

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	65,39,844	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	34%	-	-
Enterprise Value (EV)	67,65,089	69,82,733	88,13,673	84,64,757	99,67,478	65,39,844	65,39,844	65,39,844
Change	-	3.22%	26.22%	-3.96%	17.75%	-34.39%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.64x	12.6x	11.4x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.31x	1.26x	1.19x
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	1.91x	1.82x	1.69x
EV / Revenue	0x	0x	0x	0x	0x	1.91x	1.82x	1.69x
EV / EBITDA	0x	0x	0x	0x	0x	15.5x	13.3x	12.5x
EV / EBIT	0x	0x	0x	0x	0x	12.9x	13.2x	11.9x
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%	3.27%	3.25%	3.48%
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	39,11,858	44,86,659	50,15,164	49,60,815	50,86,895	-	-	-
Reference price ²	2,447.50	2,176.50	3,299.00	3,084.00	4,607.00	5,971.00	5,971.00	5,971.00
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MACQUARIE GROUP LIMITED	18.61x	3.48x	9.54x	3.08%	6.36TCr
ORIX CORPORATION	7.51x	-	-	3.33%	4.07TCr
EQUITABLE HOLDINGS, INC.	12.74x	-	-	2.2%	1.42TCr
SBI HOLDINGS, INC.	7.55x	0.9x	-	3.42%	1.26TCr
VOYA FINANCIAL, INC.	11.99x	0.8x	-	2.04%	861.48Cr
INVESTEC GROUP	7.77x	-	-	6.84%	674.19Cr
AMP LIMITED	20.47x	24.38x	77.89x	2.28%	437.41Cr
ROSEBANK INDUSTRIES PLC	-75.88x	2.59x	13.75x	1.5%	404.64Cr
Average	1.34x	6.43x	33.73x	3.09%	1.94TCr
Weighted average by Cap.	10.99x	3.83x	13.93x	3.13%