|
Real-time
Boerse Muenchen
07:13:33 25/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 33.80 EUR | +1.20% |
|
-5.17% | +33.06% |
| 13/08 | Australia's FleetPartners opens books to SG Fleet, Element and ORIX as takeover war heats up | RE |
| 12/08 | FleetPartners powers to 8-1/2-year high as ORIX, SG Fleet dial up takeover race | RE |
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 | 68,00,518 | - | - |
| Change | - | -12.52% | 52.18% | -7.75% | 39.29% | 39.34% | - | - |
| Enterprise Value (EV) 1 | 67,65,089 | 69,82,733 | 88,13,673 | 84,64,757 | 99,67,478 | 1,25,55,612 | 1,27,80,013 | 1,29,67,756 |
| Change | - | 3.22% | 26.22% | -3.96% | 17.75% | 25.97% | 1.79% | 1.47% |
| P/E | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 7.67x | 13.1x | 11.8x |
| PBR | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.35x | 1.3x | 1.24x |
| PEG | - | -0.9x | 0.4x | 3.25x | 0.4x | 0x | -0.3x | 1.1x |
| Capitalization / Revenue | 1.13x | 0.94x | 1.35x | 1.22x | 1.47x | 1.98x | 1.9x | 1.77x |
| EV / Revenue | 2.68x | 2.62x | 3.13x | 2.94x | 2.99x | 3.66x | 3.57x | 3.37x |
| EV / EBITDA | 10.7x | 10.5x | 12.2x | 11.6x | 11.6x | 31.1x | 25.3x | 24.2x |
| EV / EBIT | 22.4x | 22.2x | 24.4x | 25.5x | 21.8x | 25x | 25.7x | 23.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 85.6 | 85.6 | 98.6 | 120 | 156.1 | 196.9 | 195.7 | 209.1 |
| Rate of return | 3.5% | 3.93% | 2.99% | 3.89% | 3.39% | 3.17% | 3.15% | 3.37% |
| EPS 2 | 259.4 | 231.4 | 298.6 | 307.7 | 400.3 | 809.8 | 474.3 | 524.4 |
| Distribution rate | 33% | 37% | 33% | 39% | 39% | 24.3% | 41.3% | 39.9% |
| Net sales 1 | 25,20,365 | 26,66,373 | 28,14,361 | 28,74,821 | 33,30,831 | 34,26,133 | 35,78,104 | 38,50,409 |
| EBITDA 1 | 6,32,434 | 6,67,422 | 7,24,955 | 7,31,353 | 8,61,039 | 4,03,941 | 5,04,450 | 5,36,436 |
| EBIT 1 | 3,02,083 | 3,13,988 | 3,60,713 | 3,31,826 | 4,56,248 | 5,02,422 | 4,96,517 | 5,50,441 |
| Net income 1 | 3,12,135 | 2,73,075 | 3,46,132 | 3,51,630 | 4,47,265 | 8,98,849 | 4,95,771 | 5,33,550 |
| 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 | 6,209.00 | 6,209.00 | 6,209.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.66x | 3.5x | 9.58x | 3.07% | 6.54TCr | |
| 7.67x | 3.66x | 31.08x | 3.17% | 4.27TCr | |
| 11.97x | - | - | 2.34% | 1.34TCr | |
| 9.16x | 1.03x | - | 3.53% | 1.3TCr | |
| 12.3x | 0.85x | - | 1.96% | 898.17Cr | |
| 8.02x | - | - | 6.62% | 720.45Cr | |
| -1303.66x | 2.94x | 15.92x | 1.14% | 463.88Cr | |
| 18.29x | 24.09x | 76.76x | 2.48% | 408.62Cr | |
| Average | -152.20x | 6.01x | 33.34x | 3.04% | 1.99TCr | |
| Weighted average by Cap. | -24.95x | 3.73x | 20.05x | 3.1% |
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
- OIX Stock
- Valuation ORIX Corporation
Select your edition
All financial news and data tailored to specific country editions
