Valuation Orient Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 31/07/2026 HKT			5-day change	1st Jan Change
903.00 ^JPY	-1.63%		0.00%	-15.21%

06-29	Declaration of Voting Results by Orient Corporation	CI
05-16	Orient Corporation Board Opposes Shareholder Proposals from Strategic Capital	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	157,149	-	-
Change	-	-11.11%	-2.72%	-26.51%	21.63%	-4.47%	-	-
Enterprise Value (EV)	1,816,268	1,719,539	2,075,339	2,051,316	2,084,297	157,149	157,149	157,149
Change	-	-5.33%	20.69%	-1.16%	1.61%	-92.46%	0%	0%
P/E	11.8x	9.94x	14.6x	9.7x	12.8x	12.1x	11.6x	9.52x
PBR	0.99x	0.83x	0.77x	0.57x	0.66x	0.61x	0.6x	0.58x
PEG	-	1.93x	-0.4x	0.9x	-1.7x	15.19x	2.93x	0.4x
Capitalization / Revenue	0.93x	0.83x	0.8x	0.55x	0.66x	0.61x	0.61x	0.59x
EV / Revenue	0x	0x	0x	0x	0x	0.61x	0.61x	0.59x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.5x	9.82x	7.86x
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%	4.36%	4.36%	4.36%
EPS ²	105.5	110.9	73.3	81.45	75.3	75.9	78.9	96.4
Distribution rate	28.4%	36.1%	54.6%	49.1%	53.1%	52.7%	50.7%	41.5%
Net sales ¹	229,806	227,693	229,054	245,270	247,631	258,500	259,500	268,500
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	28,994	23,070	16,118	12,344	14,444	15,000	16,000	20,000
Net income ¹	19,476	19,035	12,571	13,943	12,889	13,000	13,500	16,500
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	918.00	918.00	918.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORIENT CORPORATION	12.09x	-	-	4.36%	986M
SLM CORPORATION	8.26x	3.6x	6.32x	2.01%	4.86B
MUANGTHAI CAPITAL	9.65x	8.02x	-	1.08%	2.16B
YIXIN GROUP LIMITED	5.37x	2.94x	17.2x	10.47%	1.15B
GOEASY LTD.	-10.22x	-	-	-.--%	559M
LEXINFINTECH HOLDINGS LTD.	2.23x	-	-	14.77%	246M
SBI ARUHI CORPORATION	16.55x	-	-	4.93%	226M
J-LEASE CO.,LTD.	9.23x	-	-	4.38%	153M
Average	6.64x	4.85x	11.76x	5.25%	1.29B
Weighted average by Cap.	7.65x	4.68x	8.40x	3.28%