Valuation Orient Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-19 EDT			5-day change	1st Jan Change
848.00 ^JPY	+0.12%		+0.59%	-20.38%

05-15	Orient Corporation Board Opposes Shareholder Proposals from Strategic Capital	CI
05-15	Muninova Holdings Inc. agreed to acquire 15% stake in Orient Corporation from Mizuho Bank, Ltd. for ¥26.0 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	295,107	212,839	189,186	184,043	135,253	145,166	-	-
Change	-	-27.88%	-11.11%	-2.72%	-26.51%	7.33%	-	-
Enterprise Value (EV)	1,514,824	1,816,268	1,719,539	2,075,339	2,051,316	2,084,297	145,166	145,166
Change	-	19.9%	-5.33%	20.69%	-1.16%	1.61%	0%	0%
P/E	16.5x	11.8x	9.94x	14.6x	9.7x	12.8x	15.3x	10.4x
PBR	1.1x	0.99x	0.83x	0.77x	0.57x	0.66x	0.59x	0.57x
PEG	-	0.9x	1.93x	-0.4x	0.9x	-1.7x	-0.6x	0.2x
Capitalization / Revenue	1.28x	0.93x	0.83x	0.8x	0.55x	0.66x	0.58x	0.55x
EV / Revenue	0x	0x	0x	0x	0x	0x	0.58x	0.55x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	0x	10.8x	7.26x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	30	40	40	40	40	40	40
Rate of return	1.95%	2.42%	3.63%	3.73%	5.06%	4.16%	4.72%	4.72%
EPS ²	93.6	105.5	110.9	73.3	81.45	75.3	55.5	81.8
Distribution rate	32.1%	28.4%	36.1%	54.6%	49.1%	53.1%	72.1%	48.9%
Net sales ¹	230,596	229,806	227,693	229,054	245,270	247,631	250,000	265,500
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	20,809	28,994	23,070	16,118	12,344	14,444	13,500	20,000
Net income ¹	17,668	19,476	19,035	12,571	13,943	12,889	9,500	14,000
Net Debt	1,219,717	1,603,429	1,530,353	1,891,296	1,916,063	1,919,787	-	-
Reference price ²	1,540.00	1,240.00	1,103.00	1,073.00	790.00	848.00	848.00	848.00
Nbr of stocks (in thousands)	191,628	171,644	171,520	171,522	171,206	171,186	-	-
Announcement Date	5/7/21	5/6/22	5/12/23	5/10/24	5/13/25	5/15/26	-	-

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.($)
ORIENT CORPORATION	11.17x	-	-	4.72%	900M
SLM CORPORATION	7.31x	3.15x	5.77x	2.33%	4.34B
MUANGTHAI CAPITAL	8.45x	7.39x	-	1.14%	1.9B
YIXIN GROUP LIMITED	5.62x	2.97x	17.36x	10%	1.2B
GOEASY LTD.	-8.71x	-	-	-.--%	470M
LEXINFINTECH HOLDINGS LTD.	2.99x	-	-	10.99%	330M
SBI ARUHI CORPORATION	18.2x	-	-	5.1%	216M
J-LEASE CO.,LTD.	10.12x	-	-	3.87%	143M
Average	6.90x	4.50x	11.57x	4.77%	1.19B
Weighted average by Cap.	7.04x	4.20x	8.29x	3.56%