Valuation ORIX Corporation Boerse Muenchen

Stocks

Real-time Boerse Muenchen 04:43:57 01/10/26 pm AEST			5-day change	1st Jan Change
33.20 ^EUR	-1.19%		-4.07%	+33.06%

12:40pm	Orix Starts Construction of Two Energy Storage Plants in Japan	MT
30/09	ORIX Begins Construction of Two Power Grid Energy Storage Plants in Japan	MT

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	6,539,844	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	34%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	6,539,844	6,539,844	6,539,844
Change	-	3.22%	26.22%	-3.96%	17.75%	-34.39%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.64x	12.6x	11.4x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.31x	1.26x	1.19x
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	1.91x	1.82x	1.69x
EV / Revenue	0x	0x	0x	0x	0x	1.91x	1.82x	1.69x
EV / EBITDA	0x	0x	0x	0x	0x	15.5x	13.3x	12.5x
EV / EBIT	0x	0x	0x	0x	0x	12.9x	13.2x	11.9x
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%	3.27%	3.25%	3.48%
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	5,971.00	5,971.00	5,971.00
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	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	18.38x	3.47x	9.49x	3.1%	63.11B
ORIX CORPORATION	7.64x	-	-	3.27%	41.62B
EQUITABLE HOLDINGS, INC.	12.52x	-	-	2.24%	14B
SBI HOLDINGS, INC.	7.75x	0.93x	-	3.33%	13.01B
VOYA FINANCIAL, INC.	11.91x	0.79x	-	2.05%	8.56B
INVESTEC GROUP	7.91x	-	-	6.71%	6.89B
AMP LIMITED	20.63x	24.41x	78x	2.26%	4.39B
ROSEBANK INDUSTRIES PLC	-77.02x	2.62x	13.91x	1.48%	4.11B
Average	1.22x	6.44x	33.80x	3.06%	19.46B
Weighted average by Cap.	10.82x	3.82x	13.95x	3.12%