|
Market Closed -
Japan Exchange
09:30:00 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 5,773.00 JPY | -0.57% |
|
+0.66% | +26.77% |
| 10-19 | Australia's FleetPartners agrees to SG Fleet's $786 million takeover | RE |
| 10-05 | Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026. | CI |
Company Valuation: ORIX Corporation
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 | 6,322,981 | - | - |
| Change | - | -12.52% | 52.18% | -7.75% | 39.29% | 29.55% | - | - |
| Enterprise Value (EV) | 6,765,089 | 6,982,733 | 8,813,673 | 8,464,757 | 9,967,478 | 6,322,981 | 6,322,981 | 6,322,981 |
| Change | - | 3.22% | 26.22% | -3.96% | 17.75% | -36.56% | 0% | 0% |
| P/E | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 7.77x | 12.2x | 11x |
| PBR | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.27x | 1.23x | 1.17x |
| 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 | 1.83x | 1.73x | 1.61x |
| EV / Revenue | 0x | 0x | 0x | 0x | 0x | 1.83x | 1.73x | 1.61x |
| EV / EBITDA | 0x | 0x | 0x | 0x | 0x | 15x | 12.9x | 12x |
| EV / EBIT | 0x | 0x | 0x | 0x | 0x | 13.2x | 12.8x | 11.6x |
| 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% | 3.38% | 3.36% | 3.61% |
| 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 | 807,281 | 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 | 5,806.00 | 5,806.00 | 5,806.00 |
| 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 | 5/11/22 A | 5/10/23 A | 5/8/24 A | 5/12/25 A | 5/11/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.77x | - | - | 3.38% | 40.28B | |
| 18.56x | 3.52x | 9.62x | 2.98% | 64.46B | |
| 16.09x | - | - | 2.12% | 14.9B | |
| 6.4x | 0.84x | - | 4.3% | 11.66B | |
| 12.14x | 0.82x | - | 1.97% | 8.77B | |
| 7.78x | - | - | 6.83% | 6.79B | |
| 19.32x | 24.05x | 75.17x | 2.45% | 4.19B | |
| -78.44x | 2.67x | 14.18x | 1.46% | 4.18B | |
| 20.75x | - | - | 1.89% | 3.66B | |
| Average | 3.37x | 6.38x | 32.99x | 3.04% | 17.65B | |
| Weighted average by Cap. | 11.40x | 3.81x | 13.65x | 3.13% |
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
