Valuation ORIX Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 08/10/2026 BST			5-day change	1st Jan Change
5,751.00 ^JPY	-2.14%		-3.68%	+26.28%

10-05	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
10-03	Beijing ESWIN Computing Technology Co., Ltd. announced that it has received $148 million in funding from a group of investors	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	6,298,885	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	29.06%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	6,298,885	6,298,885	6,298,885
Change	-	3.22%	26.22%	-3.96%	17.75%	-36.81%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.7x	12.1x	10.9x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.26x	1.22x	1.16x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.1x	-0.3x	1x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	1.82x	1.73x	1.61x
EV / Revenue	0x	0x	0x	0x	0x	1.82x	1.73x	1.61x
EV / EBITDA	0x	0x	0x	0x	0x	14.9x	12.8x	12x
EV / EBIT	0x	0x	0x	0x	0x	13.2x	12.8x	11.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	85.6	85.6	98.6	120	156.1	196	195.2	209.6
Rate of return	3.5%	3.93%	2.99%	3.89%	3.39%	3.41%	3.39%	3.64%
EPS ²	259.4	231.4	298.6	307.7	400.3	747.3	475.8	528.2
Distribution rate	33%	37%	33%	39%	39%	26.2%	41%	39.7%
Net sales ¹	2,520,365	2,666,373	2,814,361	2,874,821	3,330,831	3,452,650	3,648,593	3,921,156
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	477,344	493,094	546,750
Net income ¹	312,135	273,075	346,132	351,630	447,265	819,180	495,102	534,373
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	5,751.00	5,751.00	5,751.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ORIX CORPORATION	7.86x	-	-	3.34%	40.7B
MACQUARIE GROUP LIMITED	18.58x	3.52x	9.63x	3.07%	63.85B
EQUITABLE HOLDINGS, INC.	12.99x	-	-	2.17%	14.53B
SBI HOLDINGS, INC.	7.45x	0.88x	-	3.47%	12.42B
VOYA FINANCIAL, INC.	12.2x	0.82x	-	1.99%	8.77B
INVESTEC GROUP	7.56x	-	-	7.02%	6.54B
AMP LIMITED	20.17x	24.35x	75.53x	2.31%	4.3B
ROSEBANK INDUSTRIES PLC	-75.15x	2.57x	13.64x	1.52%	4.01B
FIRST CAPITAL SECURITIES CO., LTD.	21.69x	-	-	1.8%	3.84B
Average	3.71x	6.43x	32.94x	2.97%	17.66B
Weighted average by Cap.	11.41x	3.83x	13.78x	3.1%