Valuation ORIX Corporation BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:28 2026-06-25 EDT			5-day change	1st Jan Change
33.60 ^EUR	0.00%		+2.37%	+39.52%

06-23	ORIX Corporation Announces Appointment of Satoru Matsuzaki Member of the Board of Directors, Representative Executive Officer, Deputy President, and Chief Operating Officer, Japan & APAC Business Unit, Effective June 23, 2026	CI
06-23	ORIX Restructures Greater China Operations Under Asia-Pacific Unit	MT

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	6,777,182	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	38.86%	-	-
Enterprise Value (EV) ¹	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	12,532,276	12,756,678	12,944,421
Change	-	3.22%	26.22%	-3.96%	17.75%	25.73%	1.79%	1.47%
P/E	9.44x	9.41x	11.1x	10x	11.5x	11.6x	12.8x	11.6x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.38x	1.35x	1.25x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.45x	1.21x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	2x	1.92x	1.8x
EV / Revenue	2.68x	2.62x	3.13x	2.94x	2.99x	3.7x	3.61x	3.44x
EV / EBITDA	10.7x	10.5x	12.2x	11.6x	11.6x	27.6x	25.3x	-
EV / EBIT	22.4x	22.2x	24.4x	25.5x	21.8x	24x	24.6x	23x
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%	3.21%	3.17%	3.34%
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	3,390,114	3,538,162	3,763,172
EBITDA ¹	632,434	667,422	724,955	731,353	861,039	453,734	503,547	-
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 ¹	3,911,858	4,486,659	5,015,164	4,960,815	5,086,895	5,755,094	5,979,496	6,167,239
Reference price ²	2,447.50	2,176.50	3,299.00	3,084.00	4,607.00	6,169.00	6,169.00	6,169.00
Nbr of stocks (in thousands)	1,165,774	1,146,829	1,151,412	1,136,168	1,059,384	1,098,587	-	-
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	18.94x	3.53x	9.68x	3.03%	63.2B
EQUITABLE HOLDINGS, INC.	7x	-	-	2.6%	12.19B
SBI HOLDINGS, INC.	4.32x	1.2x	-	4.13%	10.71B
VOYA FINANCIAL, INC.	10.46x	0.74x	-	2.14%	8.17B
INVESTEC GROUP	7.94x	-	-	6.69%	6.82B
WESTERN SECURITIES CO.,LTD.	16.2x	-	-	-	4.35B
FIRST CAPITAL SECURITIES CO., LTD.	27.27x	-	-	1.65%	4.12B
ROSEBANK INDUSTRIES PLC	-157.4x	2.77x	15.3x	1.07%	4.1B
XIANGCAI CO.,LTD	61.15x	-	-	-	3.33B
Average	-0.46x	2.06x	12.49x	3.05%	13B
Weighted average by Cap.	10.33x	2.94x	10.02x	3.13%