|
Delayed
Sao Paulo
17:50:10 21/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 25.42 BRL | -1.13% |
|
-1.13% | +23.16% |
| 09-22 | China's Ligent closes up 4.6% in Hong Kong debut as AI demand draws investors | RE |
| 09-22 | Private equity, foreign investors fuel Aussie M&A activity in 2026 | RE |
Company Valuation: ORIX Corporation
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 | 6,758,897 | - | - |
| Change | - | -12.52% | 52.18% | -7.75% | 39.29% | 38.49% | - | - |
| Enterprise Value (EV) | 6,765,089 | 6,982,733 | 8,813,673 | 8,464,757 | 9,967,478 | 6,758,897 | 6,758,897 | 6,758,897 |
| Change | - | 3.22% | 26.22% | -3.96% | 17.75% | -32.19% | 0% | 0% |
| P/E | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 7.9x | 13.1x | 11.8x |
| PBR | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.35x | 1.3x | 1.23x |
| PEG | - | -0.9x | 0.4x | 3.25x | 0.4x | 0.1x | -0.3x | 1.1x |
| Capitalization / Revenue | 1.13x | 0.94x | 1.35x | 1.22x | 1.47x | 1.97x | 1.88x | 1.74x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.97x | 1.88x | 1.74x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 16x | 13.8x | 12.9x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 13.3x | 13.6x | 12.3x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 85.6 | 85.6 | 98.6 | 120 | 156.1 | 195.2 | 194.1 | 207.6 |
| Rate of return | 3.5% | 3.93% | 2.99% | 3.89% | 3.39% | 3.16% | 3.14% | 3.36% |
| EPS 2 | 259.4 | 231.4 | 298.6 | 307.7 | 400.3 | 781.1 | 472.8 | 522.3 |
| Distribution rate | 33% | 37% | 33% | 39% | 39% | 25% | 41% | 39.7% |
| Net sales 1 | 2,520,365 | 2,666,373 | 2,814,361 | 2,874,821 | 3,330,831 | 3,424,221 | 3,594,709 | 3,875,320 |
| 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 | 508,094 | 496,095 | 550,407 |
| Net income 1 | 312,135 | 273,075 | 346,132 | 351,630 | 447,265 | 863,180 | 493,735 | 531,138 |
| 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 | 6,171.00 | 6,171.00 | 6,171.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.26x | 3.4x | 9.31x | 3.14% | 62.73B | |
| 7.75x | - | - | 3.23% | 41.68B | |
| 12.84x | - | - | 2.18% | 14.36B | |
| 7.97x | 0.96x | - | 3.34% | 13.22B | |
| 12.11x | 0.81x | - | 2.02% | 8.71B | |
| 8.13x | - | - | 6.53% | 6.87B | |
| 21.11x | 24.52x | 78.35x | 2.21% | 4.53B | |
| -77.18x | 2.63x | 13.93x | 1.48% | 4.12B | |
| Average | 1.37x | 6.46x | 33.86x | 3.02% | 19.53B | |
| Weighted average by Cap. | 10.87x | 3.80x | 13.96x | 3.11% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8591 Stock
- I1XC34 Stock
- Valuation ORIX Corporation
Select your edition
All financial news and data tailored to specific country editions
