|
Delayed
Japan Exchange
07:50:04 14/08/2026 am IST
|
5-day change | 1st Jan Change | ||
| 6,441.00 JPY | +1.08% |
|
+1.67% | +41.46% |
| 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 | 69,79,046 | - | - |
| Change | - | -12.52% | 52.18% | -7.75% | 39.29% | 43% | - | - |
| Enterprise Value (EV) 1 | 67,65,089 | 69,82,733 | 88,13,673 | 84,64,757 | 99,67,478 | 1,27,34,141 | 1,29,58,542 | 1,31,46,285 |
| Change | - | 3.22% | 26.22% | -3.96% | 17.75% | 27.76% | 1.76% | 1.45% |
| P/E | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 7.87x | 13.4x | 12.2x |
| PBR | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.38x | 1.33x | 1.27x |
| PEG | - | -0.9x | 0.4x | 3.25x | 0.4x | 0x | -0.3x | 1.2x |
| Capitalization / Revenue | 1.13x | 0.94x | 1.35x | 1.22x | 1.47x | 2.04x | 1.95x | 1.81x |
| EV / Revenue | 2.68x | 2.62x | 3.13x | 2.94x | 2.99x | 3.72x | 3.62x | 3.41x |
| EV / EBITDA | 10.7x | 10.5x | 12.2x | 11.6x | 11.6x | 31.5x | 25.7x | 24.5x |
| EV / EBIT | 22.4x | 22.2x | 24.4x | 25.5x | 21.8x | 25.3x | 26.5x | 24.2x |
| 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% | 3.09% | 3.07% | 3.28% |
| 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 | 5,02,371 | 4,89,210 | 5,42,529 |
| Net income 1 | 3,12,135 | 2,73,075 | 3,46,132 | 3,51,630 | 4,47,265 | 8,98,755 | 5,03,336 | 5,44,260 |
| 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 | 6,372.00 | 6,372.00 | 6,372.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.76x | 3.65x | 31.47x | 3.1% | 4.37TCr | |
| 19.7x | 3.76x | 10.29x | 2.91% | 6.83TCr | |
| 11.24x | - | - | 2.21% | 1.42TCr | |
| 8.8x | 0.98x | - | 3.68% | 1.24TCr | |
| 12.54x | 0.85x | - | 1.95% | 901.34Cr | |
| 8.53x | - | - | 6.23% | 754.25Cr | |
| -1324.32x | 2.98x | 16.12x | 1.12% | 471.24Cr | |
| 26.86x | - | - | 1.67% | 409.42Cr | |
| 18.37x | 24.11x | 76.82x | 2.47% | 405.86Cr | |
| Average | -134.50x | 6.05x | 33.68x | 2.82% | 1.87TCr | |
| Weighted average by Cap. | -23.37x | 3.85x | 20.42x | 2.96% |
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
- Valuation ORIX Corporation
Select your edition
All financial news and data tailored to specific country editions
