Valuation ORIX Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 17/07/2026 BST			5-day change	1st Jan Change
6,203.00 ^JPY	-4.79%		-4.11%	+36.21%

07-09	Hokuhoku Financial Group, Inc. signed a share transfer agreement to acquire remaining 29.75% stake in Hokugin Lease Co., Ltd. from ORIX Corporation.	CI
07-03	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	CI

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	6,775,141	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	38.82%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	6,775,141	6,775,141	6,775,141
Change	-	3.22%	26.22%	-3.96%	17.75%	-32.03%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	12.3x	13.5x	12.3x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.46x	1.42x	1.32x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.53x	1.29x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	1.99x	1.91x	1.78x
EV / Revenue	0x	0x	0x	0x	0x	1.99x	1.91x	1.78x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13x	13.1x	12x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	198.2	195.5	206
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.04%	3%	3.16%
EPS ²	259.4	231.4	298.6	307.7	400.3	530.4	483.5	529.7
Distribution rate	33%	37%	33%	39%	39%	37.4%	40.4%	38.9%
Net sales ¹	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,404,600	3,549,773	3,799,463
EBITDA	632,434	667,422	724,955	731,353	861,039	-	-	-
EBIT ¹	302,083	313,988	360,713	331,826	456,248	521,597	517,856	562,950
Net income ¹	312,135	273,075	346,132	351,630	447,265	560,112	501,099	538,452
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	6,515.00	6,515.00	6,515.00
Nbr of stocks (in thousands)	1,165,774	1,146,829	1,151,412	1,136,168	1,059,384	1,092,236	-	-
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.($)
ORIX CORPORATION	12.28x	-	-	3.04%	43.8B
MACQUARIE GROUP LIMITED	19.44x	3.69x	10.11x	2.95%	66.28B
EQUITABLE HOLDINGS, INC.	7.63x	-	-	2.31%	13.79B
SBI HOLDINGS, INC.	6.12x	0.89x	-	4.01%	11.3B
VOYA FINANCIAL, INC.	11.69x	0.86x	-	1.91%	9.12B
INVESTEC GROUP	7.94x	-	-	6.69%	7B
FIRST CAPITAL SECURITIES CO., LTD.	26.86x	-	-	1.67%	4.08B
ROSEBANK INDUSTRIES PLC	-154.51x	2.72x	15.14x	1.09%	4.02B
XIANGCAI CO.,LTD	60.77x	-	-	-	3.32B
Average	-0.20x	2.04x	12.63x	2.96%	18.08B
Weighted average by Cap.	11.39x	3.01x	10.40x	3.02%