Valuation Orient Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-06 am EST			5-day change	1st Jan Change
773.00 ^JPY	-5.27%		+0.78%	-27.42%

Oct. 30	Orient Corporation Provides Consolidated Earnings Guidance for the Full Year Ending March 31, 2027	CI
Oct. 30	Orient Corporation Reports Earnings Results for the Half Year Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	212,839	189,186	184,043	135,253	164,510	132,485	-	-
Change	-	-11.11%	-2.72%	-26.51%	21.63%	-19.47%	-	-
Enterprise Value (EV)	1,816,268	1,719,539	2,075,339	2,051,316	2,084,297	132,485	132,485	132,485
Change	-	-5.33%	20.69%	-1.16%	1.61%	-93.64%	0%	0%
P/E	11.8x	9.94x	14.6x	9.7x	12.8x	14.7x	11.5x	9.45x
PBR	0.99x	0.83x	0.77x	0.57x	0.66x	0.52x	0.51x	0.5x
PEG	-	1.93x	-0.4x	0.9x	-1.7x	-0.5x	0.4x	0.4x
Capitalization / Revenue	0.93x	0.83x	0.8x	0.55x	0.66x	0.52x	0.51x	0.49x
EV / Revenue	0x	0x	0x	0x	0x	0.52x	0.51x	0.49x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.5x	9.81x	7.79x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	40	40	40	40	40	40	40
Rate of return	2.42%	3.63%	3.73%	5.06%	4.16%	5.17%	5.17%	5.17%
EPS ²	105.5	110.9	73.3	81.45	75.3	52.6	67.2	81.8
Distribution rate	28.4%	36.1%	54.6%	49.1%	53.1%	76%	59.5%	48.9%
Net sales ¹	229,806	227,693	229,054	245,270	247,631	255,000	257,500	268,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	28,994	23,070	16,118	12,344	14,444	11,500	13,500	17,000
Net income ¹	19,476	19,035	12,571	13,943	12,889	9,000	11,500	14,000
Net Debt	1,603,429	1,530,353	1,891,296	1,916,063	1,919,787	-	-	-
Reference price ²	1,240.00	1,103.00	1,073.00	790.00	961.00	773.00	773.00	773.00
Nbr of stocks (in thousands)	171,644	171,520	171,522	171,206	171,186	171,390	-	-
Announcement Date	5/6/22	5/12/23	5/10/24	5/13/25	5/15/26	-	-	-

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.($)
ORIENT CORPORATION	14.7x	-	-	5.17%	837M
AMERICAN EXPRESS COMPANY	17.47x	-	-	1.18%	215B
CAPITAL ONE FINANCIAL CORPORATION	11.5x	2.42x	3.8x	1.59%	121B
BAJAJ FINANCE LIMITED	26.31x	17.38x	-	0.66%	71.95B
ROCKET COMPANIES, INC.	31.04x	5.97x	22.42x	-.--%	42.74B
BAJAJ FINSERV LTD.	23.67x	4.93x	25.43x	0.08%	31.71B
SHRIRAM FINANCE LIMITED	15.77x	11.1x	21.26x	1.26%	24.03B
SYNCHRONY FINANCIAL	7.73x	1.76x	3.26x	1.73%	22.96B
SOFI TECHNOLOGIES, INC.	26.58x	3.73x	11.32x	-.--%	21.04B
Average	19.42x	6.75x	14.58x	1.3%	61.33B
Weighted average by Cap.	18.58x	6.97x	11.56x	1.04%