Valuation Orient Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 26/06/26 pm AEST			5-day change	1st Jan Change
829.00 ^JPY	+0.48%		-2.24%	-22.16%

16/05	Orient Corporation Board Opposes Shareholder Proposals from Strategic Capital	CI
16/05	Muninova Holdings Inc. agreed to acquire 15% stake in Orient Corporation from Mizuho Bank, Ltd. for ¥26.0 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	212,839	189,186	184,043	135,253	164,510	141,913	-
Change	-	-11.11%	-2.72%	-26.51%	21.63%	-13.74%	-
Enterprise Value (EV)	1,816,268	1,719,539	2,075,339	2,051,316	2,084,297	141,913	141,913
Change	-	-5.33%	20.69%	-1.16%	1.61%	-93.19%	0%
P/E	11.8x	9.94x	14.6x	9.7x	12.8x	14.9x	10.1x
PBR	0.99x	0.83x	0.77x	0.57x	0.66x	0.57x	0.56x
PEG	-	1.93x	-0.4x	0.9x	-1.7x	-0.6x	0.2x
Capitalization / Revenue	0.93x	0.83x	0.8x	0.55x	0.66x	0.57x	0.53x
EV / Revenue	0x	0x	0x	0x	0x	0.57x	0.53x
EV / EBITDA	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.5x	7.1x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	30	40	40	40	40	40	40
Rate of return	2.42%	3.63%	3.73%	5.06%	4.16%	4.83%	4.83%
EPS ²	105.5	110.9	73.3	81.45	75.3	55.5	81.8
Distribution rate	28.4%	36.1%	54.6%	49.1%	53.1%	72.1%	48.9%
Net sales ¹	229,806	227,693	229,054	245,270	247,631	250,000	265,500
EBITDA	-	-	-	-	-	-	-
EBIT ¹	28,994	23,070	16,118	12,344	14,444	13,500	20,000
Net income ¹	19,476	19,035	12,571	13,943	12,889	9,500	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	829.00	829.00
Nbr of stocks (in thousands)	171,644	171,520	171,522	171,206	171,186	171,186	-
Announcement Date	6/5/22	12/5/23	10/5/24	13/5/25	15/5/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORIENT CORPORATION	14.94x	-	-	4.83%	878M
SLM CORPORATION	8.08x	3.46x	6.35x	2.11%	4.8B
MUANGTHAI CAPITAL	8.98x	7.78x	-	1.06%	1.99B
YIXIN GROUP LIMITED	4.83x	2.88x	16.84x	11.63%	1.03B
GOEASY LTD.	-8.39x	-	-	-.--%	453M
LEXINFINTECH HOLDINGS LTD.	2.93x	-	-	11.22%	321M
SBI ARUHI CORPORATION	15.91x	-	-	5.12%	215M
J-LEASE CO.,LTD.	10.25x	-	-	3.82%	144M
Average	7.19x	4.71x	11.60x	4.97%	1.23B
Weighted average by Cap.	7.81x	4.48x	8.20x	3.43%