Valuation ORIX Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 19:31:23 20/08/2026 BST			5-day change	1st Jan Change
24.46 ^BRL	-3.62%		-.--%	+18.51%

08-26	ORIX's Joint Acquisition Offer for Australia's FleetPartners Faces Rival Bid from Sumitomo Consortium	MT
08-25	Australia's FleetPartners gets $582 million bid as Sumitomo-led group joins race	RE

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	6,884,853	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	41.07%	-	-
Enterprise Value (EV) ¹	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	12,639,948	12,864,349	13,052,092
Change	-	3.22%	26.22%	-3.96%	17.75%	26.81%	1.78%	1.46%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.76x	13.3x	12x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.36x	1.32x	1.25x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0x	-0.3x	1.1x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	2.01x	1.92x	1.79x
EV / Revenue	2.68x	2.62x	3.13x	2.94x	2.99x	3.69x	3.6x	3.39x
EV / EBITDA	10.7x	10.5x	12.2x	11.6x	11.6x	31.3x	25.5x	24.3x
EV / EBIT	22.4x	22.2x	24.4x	25.5x	21.8x	25.2x	25.9x	23.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	196.9	195.7	209.1
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.13%	3.11%	3.33%
EPS ²	259.4	231.4	298.6	307.7	400.3	809.8	474.3	524.4
Distribution rate	33%	37%	33%	39%	39%	24.3%	41.3%	39.9%
Net sales ¹	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,426,133	3,578,104	3,850,409
EBITDA ¹	632,434	667,422	724,955	731,353	861,039	403,941	504,450	536,436
EBIT ¹	302,083	313,988	360,713	331,826	456,248	502,422	496,517	550,441
Net income ¹	312,135	273,075	346,132	351,630	447,265	898,849	495,771	533,550
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	6,286.00	6,286.00	6,286.00
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	11/05/22	10/05/23	08/05/24	12/05/25	11/05/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MACQUARIE GROUP LIMITED	18.64x	3.49x	9.57x	3.07%	65.32B
ORIX CORPORATION	7.85x	3.71x	31.49x	3.1%	43.52B
EQUITABLE HOLDINGS, INC.	12.05x	-	-	2.32%	13.48B
SBI HOLDINGS, INC.	9.47x	1.08x	-	3.42%	13.32B
VOYA FINANCIAL, INC.	12.53x	0.87x	-	1.92%	9.15B
INVESTEC GROUP	8.27x	-	-	6.42%	7.39B
ROSEBANK INDUSTRIES PLC	-1273.88x	2.89x	15.63x	1.17%	4.53B
AMP LIMITED	19.15x	24.28x	77.4x	2.37%	4.28B
Average	-148.24x	6.05x	33.52x	2.97%	20.12B
Weighted average by Cap.	-22.79x	3.77x	20.38x	3.06%