Valuation ORIX Corporation NYSE

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-07 EDT			5-day change	1st Jan Change
39.33 ^USD	-1.30%		+3.39%	+34.60%

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	7,009,971	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	43.63%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	7,009,971	7,009,971	7,009,971
Change	-	3.22%	26.22%	-3.96%	17.75%	-29.67%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	12.1x	13.3x	12.1x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.44x	1.4x	1.3x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.51x	1.27x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	2.06x	1.97x	1.84x
EV / Revenue	0x	0x	0x	0x	0x	2.06x	1.97x	1.84x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.4x	13.5x	12.5x
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%	3.09%	3.05%	3.21%
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	6,418.00	6,418.00	6,418.00
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	5/10/23	5/8/24	5/12/25	5/11/26	-	-	-

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.($)
MACQUARIE GROUP LIMITED	18.98x	3.55x	9.71x	3.02%	63.73B
EQUITABLE HOLDINGS, INC.	7.68x	-	-	2.38%	13.37B
SBI HOLDINGS, INC.	6.02x	0.86x	-	3.99%	10.96B
VOYA FINANCIAL, INC.	11.18x	0.81x	-	2%	8.73B
INVESTEC GROUP	7.94x	-	-	6.69%	6.87B
ROSEBANK INDUSTRIES PLC	-169.79x	2.94x	16.24x	0.99%	4.42B
FIRST CAPITAL SECURITIES CO., LTD.	27.51x	-	-	1.63%	4.16B
AJ BELL PLC	20.98x	6.14x	14.67x	2.48%	3.3B
Average	-8.69x	2.86x	13.54x	2.9%	14.44B
Weighted average by Cap.	8.34x	3.02x	10.34x	3.04%