Valuation ORIX Corporation OTC Markets

Stocks

Delayed OTC Markets Other stock markets 17:43:55 10/07/2026 +03			5-day change	1st Jan Change
38.11 ^USD	-3.55%		-6.34%	+39.29%

07-03	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
07-02	ORIX Corporation - Analyst/Investor Day

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	7,065,675	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	44.77%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	7,065,675	7,065,675	7,065,675
Change	-	3.22%	26.22%	-3.96%	17.75%	-29.11%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	12.2x	13.4x	12.2x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.45x	1.41x	1.31x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.52x	1.28x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	2.08x	1.99x	1.86x
EV / Revenue	0x	0x	0x	0x	0x	2.08x	1.99x	1.86x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.5x	13.6x	12.6x
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%	3.06%	3.02%	3.18%
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	6,469.00	6,469.00	6,469.00
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	5/11/22 A	5/10/23 A	5/8/24 A	5/12/25 A	5/11/26 A	-	-	-

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.($)
MACQUARIE GROUP LIMITED	19.09x	3.61x	9.87x	3%	64.57B
EQUITABLE HOLDINGS, INC.	7.63x	-	-	2.42%	13.14B
SBI HOLDINGS, INC.	5.9x	0.83x	-	4.06%	10.76B
VOYA FINANCIAL, INC.	11.21x	0.81x	-	1.99%	8.75B
INVESTEC GROUP	7.8x	-	-	6.81%	6.82B
ROSEBANK INDUSTRIES PLC	-161.18x	2.82x	15.59x	1.05%	4.2B
FIRST CAPITAL SECURITIES CO., LTD.	26.82x	-	-	1.68%	4.06B
AJ BELL PLC	20.4x	5.98x	14.33x	2.53%	3.24B
Average	-7.79x	2.81x	13.27x	2.94%	14.44B
Weighted average by Cap.	9.06x	3.06x	10.41x	3.05%