Valuation ORIX Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 14:30:00 29/07/2026 HKT			5-day change	1st Jan Change
6,496.00 ^JPY	+1.50%		-0.09%	+42.64%

07-10	Hokuhoku Financial Group, Inc. signed a share transfer agreement to acquire remaining 29.75% stake in Hokugin Lease Co., Ltd. from ORIX Corporation.	CI
07-03	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	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	7,095,166	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	45.38%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	7,095,166	7,095,166	7,095,166
Change	-	3.22%	26.22%	-3.96%	17.75%	-28.82%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	9.76x	13.4x	12x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.44x	1.38x	1.32x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.1x	-0.5x	1x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	2.04x	1.99x	1.85x
EV / Revenue	0x	0x	0x	0x	0x	2.04x	1.99x	1.85x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.4x	13.6x	12x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	197.9	195.7	209.1
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.05%	3.01%	3.22%
EPS ²	259.4	231.4	298.6	307.7	400.3	665.8	484.6	540
Distribution rate	33%	37%	33%	39%	39%	29.7%	40.4%	38.7%
Net sales ¹	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,482,343	3,571,688	3,841,789
EBITDA	632,434	667,422	724,955	731,353	861,039	-	-	-
EBIT ¹	302,083	313,988	360,713	331,826	456,248	527,827	522,487	592,577
Net income ¹	312,135	273,075	346,132	351,630	447,265	712,040	504,369	549,518
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	6,496.00	6,496.00	6,496.00
Nbr of stocks (in thousands)	1,165,774	1,146,829	1,151,412	1,136,168	1,059,384	1,092,236	-	-
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.($)
ORIX CORPORATION	9.61x	-	-	3.09%	42.7B
MACQUARIE GROUP LIMITED	19.31x	3.66x	10.02x	2.97%	65.99B
EQUITABLE HOLDINGS, INC.	7.71x	-	-	2.31%	13.9B
SBI HOLDINGS, INC.	6.07x	0.88x	-	4.04%	11.13B
VOYA FINANCIAL, INC.	11.66x	0.85x	-	1.92%	9.07B
INVESTEC GROUP	8.21x	-	-	6.47%	7.16B
ROSEBANK INDUSTRIES PLC	-1219.52x	2.79x	15.1x	1.22%	4.34B
FIRST CAPITAL SECURITIES CO., LTD.	26.2x	-	-	1.72%	3.98B
XIANGCAI CO.,LTD	66.62x	-	-	-	3.64B
Average	-118.24x	2.05x	12.56x	2.97%	17.99B
Weighted average by Cap.	-18.04x	3.00x	10.34x	3.04%