Valuation ORIX Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-07 am EDT			5-day change	1st Jan Change
6,336.00 ^JPY	-2.72%		-1.15%	+39.13%

Aug. 06	Orix Corporation Announces Write-Downs of Long-Lived Assets for First Quarter Ended June 30, 2026	CI
Aug. 06	Orix Corporation Provides Dividend Guidance for Period of Second Quarter End of Year Ending March 31, 2027	CI

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	6,939,617	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	42.19%	-	-
Enterprise Value (EV) ¹	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	12,694,711	12,919,112	13,106,855
Change	-	3.22%	26.22%	-3.96%	17.75%	27.36%	1.77%	1.45%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.68x	13.2x	11.9x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.38x	1.33x	1.26x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0x	-0.3x	1.1x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	1.83x	1.95x	1.81x
EV / Revenue	2.68x	2.62x	3.13x	2.94x	2.99x	3.34x	3.63x	3.42x
EV / EBITDA	10.7x	10.5x	12.2x	11.6x	11.6x	31.4x	25.6x	24.4x
EV / EBIT	22.4x	22.2x	24.4x	25.5x	21.8x	27.5x	26.1x	24.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	197.9	195.7	209.1
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.12%	3.09%	3.3%
EPS ²	259.4	231.4	298.6	307.7	400.3	825.4	481.1	533
Distribution rate	33%	37%	33%	39%	39%	24%	40.7%	39.2%
Net sales ¹	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,797,404	3,555,725	3,832,491
EBITDA ¹	632,434	667,422	724,955	731,353	861,039	403,941	504,450	536,436
EBIT ¹	302,083	313,988	360,713	331,826	456,248	461,801	495,768	542,529
Net income ¹	312,135	273,075	346,132	351,630	447,265	930,828	505,921	544,260
Net Debt ¹	3,911,858	4,486,659	5,015,164	4,960,815	5,086,895	5,755,094	5,979,496	6,167,239
Reference price ²	2,447.50	2,176.50	3,299.00	3,084.00	4,607.00	6,336.00	6,336.00	6,336.00
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.($)
ORIX CORPORATION	7.68x	3.34x	31.43x	3.12%	44B
MACQUARIE GROUP LIMITED	19.91x	3.81x	10.43x	2.88%	68.88B
EQUITABLE HOLDINGS, INC.	6.79x	-	-	2.25%	14.06B
SBI HOLDINGS, INC.	8.62x	0.95x	-	3.76%	12.31B
VOYA FINANCIAL, INC.	12.18x	0.87x	-	1.87%	9.19B
INVESTEC GROUP	8.59x	-	-	6.18%	7.58B
ROSEBANK INDUSTRIES PLC	-1338.25x	3.01x	16.25x	1.11%	4.76B
FIRST CAPITAL SECURITIES CO., LTD.	26.82x	-	-	1.68%	4.08B
AMP LIMITED	18.84x	24.64x	77.48x	2.41%	4.15B
Average	-136.54x	6.10x	33.90x	2.81%	18.78B
Weighted average by Cap.	-24.24x	3.81x	20.53x	2.96%