Valuation ORIX Corporation

Stocks

Market Closed - Japan Exchange 12:00:00 15/10/2026 pm IST			5-day change	1st Jan Change
5,721.00 ^JPY	-1.33%		-2.65%	+25.63%

05/10	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
04/10	Beijing ESWIN Computing Technology Co., Ltd. announced that it has received $148 million in funding from a group of investors	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	62,66,027	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	28.39%	-	-
Enterprise Value (EV)	67,65,089	69,82,733	88,13,673	84,64,757	99,67,478	62,66,027	62,66,027	62,66,027
Change	-	3.22%	26.22%	-3.96%	17.75%	-37.14%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.66x	12x	10.8x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.25x	1.22x	1.15x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.1x	-0.3x	1x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	1.81x	1.72x	1.6x
EV / Revenue	0x	0x	0x	0x	0x	1.81x	1.72x	1.6x
EV / EBITDA	0x	0x	0x	0x	0x	14.8x	12.7x	11.9x
EV / EBIT	0x	0x	0x	0x	0x	13.1x	12.7x	11.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	196	195.2	209.6
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.43%	3.41%	3.66%
EPS ²	259.4	231.4	298.6	307.7	400.3	747.3	475.8	528.2
Distribution rate	33%	37%	33%	39%	39%	26.2%	41%	39.7%
Net sales ¹	25,20,365	26,66,373	28,14,361	28,74,821	33,30,831	34,52,650	36,48,593	39,21,156
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	4,77,344	4,93,094	5,46,750
Net income ¹	3,12,135	2,73,075	3,46,132	3,51,630	4,47,265	8,19,180	4,95,102	5,34,373
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	5,721.00	5,721.00	5,721.00
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.($)
ORIX CORPORATION	7.76x	-	-	3.38%	4TCr
MACQUARIE GROUP LIMITED	18.66x	3.54x	9.68x	3.06%	6.41TCr
EQUITABLE HOLDINGS, INC.	15.52x	-	-	2.19%	1.44TCr
SBI HOLDINGS, INC.	6.88x	0.93x	-	4%	1.25TCr
VOYA FINANCIAL, INC.	11.85x	0.8x	-	2.02%	861.75Cr
INVESTEC GROUP	7.61x	-	-	6.98%	652.72Cr
ROSEBANK INDUSTRIES PLC	-77.02x	2.62x	13.91x	1.48%	410.73Cr
AMP LIMITED	19.05x	24.09x	74.01x	2.45%	406.07Cr
FIRST CAPITAL SECURITIES CO., LTD.	21.76x	-	-	1.79%	385.28Cr
Average	3.56x	6.40x	32.53x	3.04%	1.76TCr
Weighted average by Cap.	11.46x	3.79x	13.54x	3.15%