Valuation ORIX Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 04:30:00 29/06/26 pm AEST			5-day change	1st Jan Change
6,138.00 ^JPY	-0.03%		-5.35%	+34.78%

24/06	ORIX Corporation Announces Appointment of Satoru Matsuzaki Member of the Board of Directors, Representative Executive Officer, Deputy President, and Chief Operating Officer, Japan & APAC Business Unit, Effective June 23, 2026	CI
23/06	ORIX Restructures Greater China Operations Under Asia-Pacific Unit	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	6,745,323	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	38.21%	-	-
Enterprise Value (EV) ¹	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	12,500,417	12,724,819	12,912,562
Change	-	3.22%	26.22%	-3.96%	17.75%	25.41%	1.8%	1.48%
P/E	9.44x	9.41x	11.1x	10x	11.5x	11.6x	12.7x	11.6x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.38x	1.34x	1.24x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.44x	1.21x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	1.99x	1.91x	1.79x
EV / Revenue	2.68x	2.62x	3.13x	2.94x	2.99x	3.69x	3.6x	3.43x
EV / EBITDA	10.7x	10.5x	12.2x	11.6x	11.6x	27.6x	25.3x	-
EV / EBIT	22.4x	22.2x	24.4x	25.5x	21.8x	24x	24.6x	22.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	198.2	195.5	206
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.23%	3.18%	3.35%
EPS ²	259.4	231.4	298.6	307.7	400.3	530.4	483.5	529.7
Distribution rate	33%	37%	33%	39%	39%	37.4%	40.4%	38.9%
Net sales ¹	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,390,114	3,538,162	3,763,172
EBITDA ¹	632,434	667,422	724,955	731,353	861,039	453,734	503,547	-
EBIT ¹	302,083	313,988	360,713	331,826	456,248	521,597	517,856	562,950
Net income ¹	312,135	273,075	346,132	351,630	447,265	560,112	501,099	538,452
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	6,140.00	6,140.00	6,140.00
Nbr of stocks (in thousands)	1,165,774	1,146,829	1,151,412	1,136,168	1,059,384	1,098,587	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORIX CORPORATION	11.58x	3.69x	27.55x	3.23%	41.72B
MACQUARIE GROUP LIMITED	18.88x	3.52x	9.64x	3.04%	63.06B
EQUITABLE HOLDINGS, INC.	7.11x	-	-	2.57%	12.39B
SBI HOLDINGS, INC.	4.35x	1.21x	-	4.11%	10.78B
VOYA FINANCIAL, INC.	10.58x	0.75x	-	2.11%	8.26B
INVESTEC GROUP	7.74x	-	-	6.86%	6.71B
WESTERN SECURITIES CO.,LTD.	15.78x	-	-	-	4.25B
ROSEBANK INDUSTRIES PLC	-162x	2.83x	15.65x	1.04%	4.22B
FIRST CAPITAL SECURITIES CO., LTD.	26.53x	-	-	1.69%	4.01B
XIANGCAI CO.,LTD	58.23x	-	-	-	3.17B
Average	-0.12x	2.40x	17.61x	3.08%	15.86B
Weighted average by Cap.	10.23x	3.18x	16.73x	3.16%