|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6,170.00 JPY | +1.28% |
|
+0.93% | +35.49% |
| 05-22 | Orix, Qatar Investment-Backed Fund Acquires Nippon Information Industry in First Deal | MT |
| 05-21 | Japanese Shares Close Higher on Hopes of Iran War Resolution | MT |
Company Valuation: ORIX Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,273,907 | 2,853,231 | 2,496,074 | 3,798,509 | 3,503,942 | 6,778,281 | - | - |
| Change | - | 25.48% | -12.52% | 52.18% | -7.75% | 93.45% | - | - |
| Enterprise Value (EV) 1 | 6,046,767 | 6,765,089 | 6,982,733 | 8,813,673 | 8,464,757 | 12,081,685 | 12,074,458 | 12,172,974 |
| Change | - | 11.88% | 3.22% | 26.22% | -3.96% | 42.73% | -0.06% | 0.82% |
| P/E Ratio | 12x | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 11.6x | 12.8x |
| PBR | 0.75x | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.38x | 1.34x |
| PEG | - | 0.1x | -0.9x | 0.4x | 3.25x | 0.4x | 0.4x | -1.35x |
| Capitalization / Revenue | 0.99x | 1.13x | 0.94x | 1.35x | 1.22x | 1.47x | 1.99x | 1.92x |
| EV / Revenue | 2.64x | 2.68x | 2.62x | 3.13x | 2.94x | 3.89x | 3.55x | 3.45x |
| EV / EBITDA | 23.4x | 10.7x | 10.5x | 12.2x | 11.6x | 27.7x | 26.6x | 24.2x |
| EV / EBIT | 23.4x | 22.4x | 22.2x | 24.4x | 25.5x | 26.7x | 23.6x | 23.6x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 78 | 85.6 | 85.6 | 98.6 | 120 | 156.1 | 197.4 | 192.8 |
| Rate of return | 4.18% | 3.5% | 3.93% | 2.99% | 3.89% | 3.39% | 3.2% | 3.13% |
| EPS 2 | 155.5 | 259.4 | 231.4 | 298.6 | 307.7 | 400.3 | 530.4 | 480.2 |
| Distribution rate | 50.1% | 33% | 37% | 33% | 39% | 39% | 37.2% | 40.2% |
| Net sales 1 | 2,292,708 | 2,520,365 | 2,666,373 | 2,814,361 | 2,874,821 | 3,330,831 | 3,404,600 | 3,528,670 |
| EBITDA 1 | 258,814 | 632,434 | 667,422 | 724,955 | 731,353 | 861,039 | 453,734 | 503,547 |
| EBIT 1 | 258,814 | 302,083 | 313,988 | 360,713 | 331,826 | 456,248 | 511,941 | 515,876 |
| Net income 1 | 192,384 | 312,135 | 273,075 | 346,132 | 351,630 | 447,265 | 560,112 | 498,578 |
| Net Debt 1 | 3,772,860 | 3,911,858 | 4,486,659 | 5,015,164 | 4,960,815 | 5,303,404 | 5,296,178 | 5,394,693 |
| Reference price 2 | 1,868.00 | 2,447.50 | 2,176.50 | 3,299.00 | 3,084.00 | 6,170.00 | 6,170.00 | 6,170.00 |
| Nbr of stocks (in thousands) | 1,217,295 | 1,165,774 | 1,146,829 | 1,151,412 | 1,136,168 | 1,098,587 | - | - |
| Announcement Date | 13/05/21 | 11/05/22 | 10/05/23 | 08/05/24 | 12/05/25 | 11/05/26 | - | - |
1JPY in Million2JPY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.02x | 3.87x | 27.48x | 2.57% | 41.78B | |
| 18.34x | 3.39x | 9.29x | 3.12% | 62.63B | |
| 7.12x | - | - | 2.56% | 12.39B | |
| 4.56x | 1.25x | - | 3.91% | 11.41B | |
| 10.62x | 0.75x | - | 2.11% | 8.29B | |
| 8.84x | - | - | 5.82% | 7.16B | |
| -178.29x | 3.05x | 16.88x | 0.95% | 4.64B | |
| 15.76x | - | - | - | 4.26B | |
| 26.08x | - | - | 1.72% | 3.96B | |
| 60.46x | - | - | - | 3.31B | |
| Average | -1.15x | 2.46x | 17.88x | 2.85% | 15.99B | |
| Weighted average by Cap. | 10.08x | 3.17x | 16.58x | 2.96% |
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
- Valuation ORIX Corporation
Select your edition
All financial news and data tailored to specific country editions
