Valuation ORIX Corporation

Stocks

Market Closed - Japan Exchange 14:30:00 09/10/2026 HKT			5-day change	1st Jan Change
5,770.00 ^JPY	+0.33%		+0.44%	+26.70%

10-05	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
10-04	Beijing ESWIN Computing Technology Co., Ltd. announced that it has received $148 million in funding from a group of investors	CI

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	6,319,695	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	29.49%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	6,319,695	6,319,695	6,319,695
Change	-	3.22%	26.22%	-3.96%	17.75%	-36.6%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.72x	12.1x	10.9x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.26x	1.23x	1.16x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.1x	-0.3x	1x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	1.83x	1.73x	1.61x
EV / Revenue	0x	0x	0x	0x	0x	1.83x	1.73x	1.61x
EV / EBITDA	0x	0x	0x	0x	0x	15x	12.9x	12x
EV / EBIT	0x	0x	0x	0x	0x	13.2x	12.8x	11.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	196	195.2	209.6
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.4%	3.38%	3.63%
EPS ²	259.4	231.4	298.6	307.7	400.3	747.3	475.8	528.2
Distribution rate	33%	37%	33%	39%	39%	26.2%	41%	39.7%
Net sales ¹	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,452,650	3,648,593	3,921,156
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	477,344	493,094	546,750
Net income ¹	312,135	273,075	346,132	351,630	447,265	819,180	495,102	534,373
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	5,770.00	5,770.00	5,770.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORIX CORPORATION	7.72x	-	-	3.4%	39.91B
MACQUARIE GROUP LIMITED	18.55x	3.51x	9.61x	3.07%	63.92B
EQUITABLE HOLDINGS, INC.	15.45x	-	-	2.19%	14.45B
SBI HOLDINGS, INC.	6.84x	0.92x	-	4.02%	12.42B
VOYA FINANCIAL, INC.	11.93x	0.8x	-	2.03%	8.58B
INVESTEC GROUP	7.54x	-	-	7.04%	6.53B
AMP LIMITED	19.37x	24.16x	74.23x	2.41%	4.14B
ROSEBANK INDUSTRIES PLC	-76.04x	2.59x	13.77x	1.5%	4.05B
FIRST CAPITAL SECURITIES CO., LTD.	21.87x	-	-	1.78%	3.87B
Average	3.69x	6.40x	32.53x	3.05%	17.54B
Weighted average by Cap.	11.47x	3.79x	13.55x	3.17%