Valuation ORIX Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 23/07/2026 pm IST			5-day change	1st Jan Change
6,617.00 ^JPY	+0.53%		+0.36%	+45.30%

10/07	Hokuhoku Financial Group, Inc. signed a share transfer agreement to acquire remaining 29.75% stake in Hokugin Lease Co., Ltd. from ORIX Corporation.	CI
03/07	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	CI

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	72,27,326	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	48.08%	-	-
Enterprise Value (EV)	67,65,089	69,82,733	88,13,673	84,64,757	99,67,478	72,27,326	72,27,326	72,27,326
Change	-	3.22%	26.22%	-3.96%	17.75%	-27.49%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	12.5x	13.7x	12.5x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.48x	1.45x	1.34x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.55x	1.31x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	2.12x	2.04x	1.9x
EV / Revenue	0x	0x	0x	0x	0x	2.12x	2.04x	1.9x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.9x	14x	12.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	198.2	195.5	206
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3%	2.95%	3.11%
EPS ²	259.4	231.4	298.6	307.7	400.3	530.4	483.5	529.7
Distribution rate	33%	37%	33%	39%	39%	37.4%	40.4%	38.9%
Net sales ¹	25,20,365	26,66,373	28,14,361	28,74,821	33,30,831	34,04,600	35,49,773	37,99,463
EBITDA	6,32,434	6,67,422	7,24,955	7,31,353	8,61,039	-	-	-
EBIT ¹	3,02,083	3,13,988	3,60,713	3,31,826	4,56,248	5,21,597	5,17,856	5,62,950
Net income ¹	3,12,135	2,73,075	3,46,132	3,51,630	4,47,265	5,60,112	5,01,099	5,38,452
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	6,617.00	6,617.00	6,617.00
Nbr of stocks (in thousands)	11,65,774	11,46,829	11,51,412	11,36,168	10,59,384	10,92,236	-	-
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.($)
ORIX CORPORATION	12.41x	-	-	3.01%	4.41TCr
MACQUARIE GROUP LIMITED	19.3x	3.66x	10.02x	2.97%	6.58TCr
EQUITABLE HOLDINGS, INC.	7.61x	-	-	2.35%	1.37TCr
SBI HOLDINGS, INC.	6.06x	0.87x	-	4.04%	1.12TCr
VOYA FINANCIAL, INC.	11.49x	0.83x	-	1.95%	893.24Cr
INVESTEC GROUP	8x	-	-	6.64%	706.26Cr
ROSEBANK INDUSTRIES PLC	-305.41x	2.89x	15.84x	1.02%	448.28Cr
FIRST CAPITAL SECURITIES CO., LTD.	26.82x	-	-	1.68%	407.09Cr
XIANGCAI CO.,LTD	70.46x	-	-	-	385.22Cr
Average	-15.92x	2.06x	12.93x	2.96%	1.81TCr
Weighted average by Cap.	7.11x	3.00x	10.39x	3.02%