Valuation ORIX Corporation NYSE

Stocks

Real-time Estimate Cboe BZX 12:24:50 2026-09-28 pm EDT			5-day change	1st Jan Change
39.10 ^USD	-0.23%		-1.80%	+33.32%

Sep. 22	China's Ligent closes up 4.6% in Hong Kong debut as AI demand draws investors	RE
Sep. 22	Private equity, foreign investors fuel Aussie M&A activity in 2026	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,853,231	2,496,074	3,798,509	3,503,942	4,880,583	6,715,087	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	37.59%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	6,715,087	6,715,087	6,715,087
Change	-	3.22%	26.22%	-3.96%	17.75%	-32.63%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.85x	13x	11.7x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.34x	1.29x	1.23x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.1x	-0.3x	1.1x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	1.96x	1.87x	1.73x
EV / Revenue	0x	0x	0x	0x	0x	1.96x	1.87x	1.73x
EV / EBITDA	0x	0x	0x	0x	0x	15.9x	13.7x	12.8x
EV / EBIT	0x	0x	0x	0x	0x	13.2x	13.5x	12.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	195.2	194.1	207.6
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.18%	3.17%	3.39%
EPS ²	259.4	231.4	298.6	307.7	400.3	781.1	472.8	522.3
Distribution rate	33%	37%	33%	39%	39%	25%	41%	39.7%
Net sales ¹	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,424,221	3,594,709	3,875,320
EBITDA ¹	632,434	667,422	724,955	731,353	861,039	422,686	491,510	524,977
EBIT ¹	302,083	313,988	360,713	331,826	456,248	508,094	496,095	550,407
Net income ¹	312,135	273,075	346,132	351,630	447,265	863,180	493,735	531,138
Net Debt	3,911,858	4,486,659	5,015,164	4,960,815	5,086,895	-	-	-
Reference price ²	2,447.50	2,176.50	3,299.00	3,084.00	4,607.00	6,131.00	6,131.00	6,131.00
Nbr of stocks (in thousands)	1,165,774	1,146,829	1,151,412	1,136,168	1,059,384	1,095,268	-	-
Announcement Date	5/11/22	5/10/23	5/8/24	5/12/25	5/11/26	-	-	-

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.($)
MACQUARIE GROUP LIMITED	18.04x	3.34x	9.15x	3.18%	62.03B
ORIX CORPORATION	7.9x	-	-	3.16%	42.95B
EQUITABLE HOLDINGS, INC.	13.14x	-	-	2.13%	14.7B
SBI HOLDINGS, INC.	8.09x	0.98x	-	3.29%	13.55B
VOYA FINANCIAL, INC.	12.26x	0.83x	-	1.99%	8.81B
INVESTEC GROUP	7.84x	-	-	6.78%	6.8B
AMP LIMITED	20.71x	24.43x	78.06x	2.25%	4.46B
ROSEBANK INDUSTRIES PLC	-76.57x	2.61x	13.84x	1.49%	4.08B
Average	1.43x	6.44x	33.69x	3.03%	19.67B
Weighted average by Cap.	10.81x	3.74x	13.78x	3.11%