Valuation Orient Corporation

Stocks

Market Closed - Japan Exchange 05:30:00 16/10/26 pm AEDT			5-day change	1st Jan Change
778.00 ^JPY	+1.30%		+0.91%	-26.95%

18/09	Trusty Cars Pte. Ltd. announced that it has received funding from Orient Corporation	CI
31/07	Orient Corporation Reports Earnings Results for the First Quarter Ended June 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	133,188	-	-
Change	-	-11.11%	-2.72%	-26.51%	21.63%	-19.04%	-	-
Enterprise Value (EV)	1,816,268	1,719,539	2,075,339	2,051,316	2,084,297	133,188	133,188	133,188
Change	-	-5.33%	20.69%	-1.16%	1.61%	-93.61%	0%	0%
P/E	11.8x	9.94x	14.6x	9.7x	12.8x	14.8x	11.6x	9.51x
PBR	0.99x	0.83x	0.77x	0.57x	0.66x	0.53x	0.52x	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	0.52x	0.5x
EV / Revenue	0x	0x	0x	0x	0x	0.52x	0.52x	0.5x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.6x	9.87x	7.83x
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%	5.14%	5.14%	5.14%
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	778.00	778.00	778.00
Nbr of stocks (in thousands)	171,644	171,520	171,522	171,206	171,186	171,193	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORIENT CORPORATION	14.79x	-	-	5.14%	844M
AMERICAN EXPRESS COMPANY	17.78x	-	-	1.21%	212B
CAPITAL ONE FINANCIAL CORPORATION	12.13x	2.43x	-	1.6%	124B
BAJAJ FINANCE LIMITED	23.89x	16.44x	-	0.73%	64.34B
ROCKET COMPANIES, INC.	34.84x	4.74x	17.16x	-.--%	30.53B
BAJAJ FINSERV LTD.	22.56x	4.95x	24.51x	0.08%	29.13B
SYNCHRONY FINANCIAL	7.79x	1.78x	-	1.74%	23.97B
SHRIRAM FINANCE LIMITED	15.71x	11.3x	21.21x	1.27%	23.28B
SOFI TECHNOLOGIES, INC.	24.6x	3.19x	9.57x	-.--%	18.79B
Average	19.34x	6.41x	18.11x	1.31%	58.49B
Weighted average by Cap.	18.14x	6.42x	18.79x	1.1%