|
Market Closed -
Boerse Muenchen
21:44:03 04/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 34.40 EUR | -1.71% |
|
+2.94% | +41.13% |
| 09-03 | ORIX Buys Three Multifamily Properties in Texas, Georgia for $200 Million | MT |
| 08-26 | ORIX's Joint Acquisition Offer for Australia's FleetPartners Faces Rival Bid from Sumitomo Consortium | MT |
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 | 6,836,661 | - | - |
| Change | - | -12.52% | 52.18% | -7.75% | 39.29% | 40.08% | - | - |
| Enterprise Value (EV) 1 | 6,765,089 | 6,982,733 | 8,813,673 | 8,464,757 | 9,967,478 | 12,591,756 | 12,816,157 | 13,003,900 |
| Change | - | 3.22% | 26.22% | -3.96% | 17.75% | 26.33% | 1.78% | 1.46% |
| P/E | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 7.94x | 13.2x | 11.9x |
| PBR | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.34x | 1.31x | 1.25x |
| 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 | 2x | 1.91x | 1.77x |
| EV / Revenue | 2.68x | 2.62x | 3.13x | 2.94x | 2.99x | 3.68x | 3.58x | 3.37x |
| EV / EBITDA | 10.7x | 10.5x | 12.2x | 11.6x | 11.6x | 29.8x | 26.1x | 24.8x |
| EV / EBIT | 22.4x | 22.2x | 24.4x | 25.5x | 21.8x | 24.9x | 25.9x | 23.7x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 85.6 | 85.6 | 98.6 | 120 | 156.1 | 195.8 | 194.6 | 208.1 |
| Rate of return | 3.5% | 3.93% | 2.99% | 3.89% | 3.39% | 3.14% | 3.12% | 3.33% |
| EPS 2 | 259.4 | 231.4 | 298.6 | 307.7 | 400.3 | 786.4 | 473.6 | 523.7 |
| Distribution rate | 33% | 37% | 33% | 39% | 39% | 24.9% | 41.1% | 39.7% |
| Net sales 1 | 2,520,365 | 2,666,373 | 2,814,361 | 2,874,821 | 3,330,831 | 3,422,796 | 3,581,142 | 3,855,503 |
| 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 | 505,294 | 494,509 | 548,607 |
| Net income 1 | 312,135 | 273,075 | 346,132 | 351,630 | 447,265 | 869,794 | 494,650 | 532,755 |
| 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 | 6,242.00 | 6,242.00 | 6,242.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.96x | 3.57x | 9.79x | 3.02% | 66.95B | |
| 7.94x | 3.68x | 29.79x | 3.14% | 43.81B | |
| 12.93x | - | - | 2.17% | 14.46B | |
| 9.73x | 1.12x | - | 3.33% | 14.04B | |
| 12.91x | 0.9x | - | 1.86% | 9.43B | |
| 8.49x | - | - | 6.25% | 7.54B | |
| -191.32x | 2.87x | 15.28x | 1.24% | 4.56B | |
| 19.68x | 24.32x | 77.52x | 2.34% | 4.35B | |
| Average | -12.58x | 6.08x | 33.09x | 2.92% | 20.64B | |
| Weighted average by Cap. | 8.12x | 3.79x | 19.78x | 3.02% |
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
- OIX Stock
- Valuation ORIX Corporation
Select your edition
All financial news and data tailored to specific country editions
