Valuation ORIX Corporation Sao Paulo

Stocks

Market Closed - Sao Paulo 14:19:48 2026-10-08 EDT			5-day change	1st Jan Change
23.04 ^BRL	-0.43%		0.00%	+11.63%

10-05	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
10-03	Beijing ESWIN Computing Technology Co., Ltd. announced that it has received $148 million in funding from a group of investors	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	6,266,027	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	28.39%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	6,266,027	6,266,027	6,266,027
Change	-	3.22%	26.22%	-3.96%	17.75%	-37.14%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	7.66x	12x	10.8x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.25x	1.22x	1.15x
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	1.81x	1.72x	1.6x
EV / Revenue	0x	0x	0x	0x	0x	1.81x	1.72x	1.6x
EV / EBITDA	0x	0x	0x	0x	0x	14.8x	12.7x	11.9x
EV / EBIT	0x	0x	0x	0x	0x	13.1x	12.7x	11.5x
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%	3.43%	3.41%	3.66%
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	819,180	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	5,721.00	5,721.00	5,721.00
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	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	18.43x	3.48x	9.52x	3%	62.94B
ORIX CORPORATION	7.66x	-	-	3.43%	39.63B
EQUITABLE HOLDINGS, INC.	15.81x	-	-	2.16%	14.6B
SBI HOLDINGS, INC.	6.72x	0.9x	-	4.09%	12.22B
VOYA FINANCIAL, INC.	11.87x	0.8x	-	2.01%	8.62B
INVESTEC GROUP	7.73x	-	-	6.87%	6.66B
ROSEBANK INDUSTRIES PLC	-75.16x	2.57x	13.64x	1.52%	4.01B
AMP LIMITED	18.92x	24.13x	74.61x	2.5%	4.04B
Average	1.50x	6.38x	32.59x	3.2%	19.09B
Weighted average by Cap.	11.16x	3.75x	13.46x	3.18%