Valuation Orient Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 22/10/2026 BST			5-day change	1st Jan Change
760.00 ^JPY	+0.26%		-1.04%	-28.64%

09-18	Trusty Cars Pte. Ltd. announced that it has received funding from Orient Corporation	CI
07-31	Orient Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	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	129,764	-	-
Change	-	-11.11%	-2.72%	-26.51%	21.63%	-21.12%	-	-
Enterprise Value (EV)	1,816,268	1,719,539	2,075,339	2,051,316	2,084,297	129,764	129,764	129,764
Change	-	-5.33%	20.69%	-1.16%	1.61%	-93.77%	0%	0%
P/E	11.8x	9.94x	14.6x	9.7x	12.8x	14.4x	11.3x	9.27x
PBR	0.99x	0.83x	0.77x	0.57x	0.66x	0.51x	0.5x	0.49x
PEG	-	1.93x	-0.4x	0.9x	-1.7x	-0.5x	0.4x	0.4x
Capitalization / Revenue	0.93x	0.83x	0.8x	0.55x	0.66x	0.51x	0.5x	0.48x
EV / Revenue	0x	0x	0x	0x	0x	0.51x	0.5x	0.48x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	11.3x	9.61x	7.63x
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%	5.28%	5.28%	5.28%
EPS ²	105.5	110.9	73.3	81.45	75.3	52.6	67.2	81.8
Distribution rate	28.4%	36.1%	54.6%	49.1%	53.1%	76%	59.5%	48.9%
Net sales ¹	229,806	227,693	229,054	245,270	247,631	255,000	257,500	268,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	28,994	23,070	16,118	12,344	14,444	11,500	13,500	17,000
Net income ¹	19,476	19,035	12,571	13,943	12,889	9,000	11,500	14,000
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	758.00	758.00	758.00
Nbr of stocks (in thousands)	171,644	171,520	171,522	171,206	171,186	171,193	-	-
Announcement Date	06/05/22	12/05/23	10/05/24	13/05/25	15/05/26	-	-	-

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.($)
ORIENT CORPORATION	14.41x	-	-	5.28%	821M
AMERICAN EXPRESS COMPANY	18.34x	-	-	1.17%	219B
CAPITAL ONE FINANCIAL CORPORATION	11.86x	2.5x	-	1.55%	127B
BAJAJ FINANCE LIMITED	22.33x	15.83x	-	0.77%	61.01B
ROCKET COMPANIES, INC.	36.75x	4.83x	17.47x	-.--%	31.46B
BAJAJ FINSERV LTD.	22.06x	4.91x	24.32x	0.09%	28.63B
SYNCHRONY FINANCIAL	7.73x	1.84x	3.4x	1.72%	24.11B
SHRIRAM FINANCE LIMITED	15.21x	11.1x	20.82x	1.31%	22.67B
SOFI TECHNOLOGIES, INC.	25.19x	3.28x	9.85x	-.--%	19.24B
Average	19.32x	6.33x	15.17x	1.32%	59.25B
Weighted average by Cap.	18.17x	6.16x	15.78x	1.08%