Valuation ORIX Corporation

Stocks

Delayed Japan Exchange Other stock markets 09:30:00 28/07/2026 +03			5-day change	1st Jan Change
6,400.00 ^JPY	-4.09%		-1.57%	+40.54%

07-10	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	7,288,492	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	49.34%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	7,288,492	7,288,492	7,288,492
Change	-	3.22%	26.22%	-3.96%	17.75%	-26.88%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	12.6x	13.8x	12.6x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.5x	1.46x	1.35x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.56x	1.32x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	2.14x	2.05x	1.92x
EV / Revenue	0x	0x	0x	0x	0x	2.14x	2.05x	1.92x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	14x	14.1x	12.9x
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%	2.97%	2.93%	3.09%
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	521,611	517,869	562,950
Net income ¹	312,135	273,075	346,132	351,630	447,265	560,134	501,111	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	6,673.00	6,673.00	6,673.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ORIX CORPORATION	12.58x	-	-	2.97%	44.53B
MACQUARIE GROUP LIMITED	19.39x	3.69x	10.1x	2.95%	66.52B
EQUITABLE HOLDINGS, INC.	7.58x	-	-	2.35%	13.68B
SBI HOLDINGS, INC.	6.21x	0.9x	-	3.95%	11.38B
VOYA FINANCIAL, INC.	11.54x	0.84x	-	1.94%	8.98B
INVESTEC GROUP	8.18x	-	-	6.49%	7.13B
ROSEBANK INDUSTRIES PLC	-1230.82x	2.81x	15.25x	1.05%	4.38B
FIRST CAPITAL SECURITIES CO., LTD.	26.49x	-	-	1.7%	4.02B
XIANGCAI CO.,LTD	65.69x	-	-	-	3.59B
Average	-119.24x	2.06x	12.67x	2.93%	18.25B
Weighted average by Cap.	-17.43x	3.02x	10.42x	2.99%