Valuation ORIX Corporation NYSE

Stocks

Real-time Estimate Cboe BZX Other stock markets 11:36:05 16/06/26 pm AEST			5-day change	1st Jan Change
39.42 ^USD	+2.62%		-0.31%	+31.45%

22/05	Orix, Qatar Investment-Backed Fund Acquires Nippon Information Industry in First Deal	MT
21/05	Japanese Shares Close Higher on Hopes of Iran War Resolution	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,273,907	2,853,231	2,496,074	3,798,509	3,503,942	6,926,590	-	-
Change	-	25.48%	-12.52%	52.18%	-7.75%	97.68%	-	-
Enterprise Value (EV) ¹	6,046,767	6,765,089	6,982,733	8,813,673	8,464,757	12,229,994	12,222,768	12,321,283
Change	-	11.88%	3.22%	26.22%	-3.96%	44.48%	-0.06%	0.81%
P/E Ratio	12x	9.44x	9.41x	11.1x	10x	11.5x	11.6x	12.8x
PBR	0.75x	0.9x	0.76x	0.96x	0.86x	1.13x	1.38x	1.34x
PEG	-	0.1x	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.35x
Capitalization / Revenue	0.99x	1.13x	0.94x	1.35x	1.22x	1.47x	2.03x	1.96x
EV / Revenue	2.64x	2.68x	2.62x	3.13x	2.94x	3.94x	3.59x	3.49x
EV / EBITDA	23.4x	10.7x	10.5x	12.2x	11.6x	28x	26.9x	24.5x
EV / EBIT	23.4x	22.4x	22.2x	24.4x	25.5x	27x	23.9x	23.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	78	85.6	85.6	98.6	120	156.1	197.4	192.8
Rate of return	4.18%	3.5%	3.93%	2.99%	3.89%	3.39%	3.2%	3.13%
EPS ²	155.5	259.4	231.4	298.6	307.7	400.3	530.4	480.2
Distribution rate	50.1%	33%	37%	33%	39%	39%	37.2%	40.2%
Net sales ¹	2,292,708	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,404,600	3,528,670
EBITDA ¹	258,814	632,434	667,422	724,955	731,353	861,039	453,734	503,547
EBIT ¹	258,814	302,083	313,988	360,713	331,826	456,248	511,941	515,876
Net income ¹	192,384	312,135	273,075	346,132	351,630	447,265	560,112	498,578
Net Debt ¹	3,772,860	3,911,858	4,486,659	5,015,164	4,960,815	5,303,404	5,296,178	5,394,693
Reference price ²	1,868.00	2,447.50	2,176.50	3,299.00	3,084.00	6,170.00	6,170.00	6,170.00
Nbr of stocks (in thousands)	1,217,295	1,165,774	1,146,829	1,151,412	1,136,168	1,098,587	-	-
Announcement Date	13/5/21	11/5/22	10/5/23	8/5/24	12/5/25	11/5/26	-	-

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.($)
MACQUARIE GROUP LIMITED	18.71x	3.48x	9.53x	3.06%	64.15B
EQUITABLE HOLDINGS, INC.	7.31x	-	-	2.5%	12.72B
SBI HOLDINGS, INC.	4.75x	1.29x	-	3.75%	11.9B
VOYA FINANCIAL, INC.	10.58x	0.75x	-	2.12%	8.27B
INVESTEC GROUP	8.87x	-	-	5.8%	7.18B
ROSEBANK INDUSTRIES PLC	-176.46x	3.03x	16.74x	0.96%	4.6B
WESTERN SECURITIES CO.,LTD.	16.12x	-	-	-	4.36B
FIRST CAPITAL SECURITIES CO., LTD.	26.82x	-	-	1.68%	4.07B
XIANGCAI CO.,LTD	62.23x	-	-	-	3.4B
Average	-2.34x	2.14x	13.14x	2.84%	13.41B
Weighted average by Cap.	8.96x	2.91x	10.01x	3.04%