|
Delayed
Japan Exchange
21:05:29 2026-08-13 EDT
|
5-day change | 1st Jan Change | ||
| 6,464.00 JPY | +1.44% |
|
+1.96% | +41.85% |
| 08-12 | Australia's FleetPartners opens books to SG Fleet, Element and ORIX as takeover war heats up | RE |
| 08-11 | FleetPartners powers to 8-1/2-year high as ORIX, SG Fleet dial up takeover race | RE |
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 | 6,979,046 | - | - |
| Change | - | -12.52% | 52.18% | -7.75% | 39.29% | 43% | - | - |
| Enterprise Value (EV) 1 | 6,765,089 | 6,982,733 | 8,813,673 | 8,464,757 | 9,967,478 | 12,734,141 | 12,958,542 | 13,146,285 |
| Change | - | 3.22% | 26.22% | -3.96% | 17.75% | 27.76% | 1.76% | 1.45% |
| P/E | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 7.87x | 13.4x | 12.2x |
| PBR | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.38x | 1.33x | 1.27x |
| PEG | - | -0.9x | 0.4x | 3.25x | 0.4x | 0x | -0.3x | 1.2x |
| Capitalization / Revenue | 1.13x | 0.94x | 1.35x | 1.22x | 1.47x | 2.04x | 1.95x | 1.81x |
| EV / Revenue | 2.68x | 2.62x | 3.13x | 2.94x | 2.99x | 3.72x | 3.62x | 3.41x |
| EV / EBITDA | 10.7x | 10.5x | 12.2x | 11.6x | 11.6x | 31.5x | 25.7x | 24.5x |
| EV / EBIT | 22.4x | 22.2x | 24.4x | 25.5x | 21.8x | 25.3x | 26.5x | 24.2x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 85.6 | 85.6 | 98.6 | 120 | 156.1 | 196.9 | 195.7 | 209.1 |
| Rate of return | 3.5% | 3.93% | 2.99% | 3.89% | 3.39% | 3.09% | 3.07% | 3.28% |
| EPS 2 | 259.4 | 231.4 | 298.6 | 307.7 | 400.3 | 809.8 | 474.3 | 524.4 |
| Distribution rate | 33% | 37% | 33% | 39% | 39% | 24.3% | 41.3% | 39.9% |
| Net sales 1 | 2,520,365 | 2,666,373 | 2,814,361 | 2,874,821 | 3,330,831 | 3,426,133 | 3,578,104 | 3,850,409 |
| EBITDA 1 | 632,434 | 667,422 | 724,955 | 731,353 | 861,039 | 403,941 | 504,450 | 536,436 |
| EBIT 1 | 302,083 | 313,988 | 360,713 | 331,826 | 456,248 | 502,371 | 489,210 | 542,529 |
| Net income 1 | 312,135 | 273,075 | 346,132 | 351,630 | 447,265 | 898,755 | 503,336 | 544,260 |
| 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 | 6,372.00 | 6,372.00 | 6,372.00 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.76x | 3.65x | 31.47x | 3.1% | 43.68B | |
| 19.7x | 3.76x | 10.29x | 2.91% | 68.27B | |
| 11.24x | - | - | 2.21% | 14.16B | |
| 8.8x | 0.98x | - | 3.68% | 12.45B | |
| 12.54x | 0.85x | - | 1.95% | 9.01B | |
| 8.53x | - | - | 6.23% | 7.54B | |
| -1324.32x | 2.98x | 16.12x | 1.12% | 4.71B | |
| 26.86x | - | - | 1.67% | 4.09B | |
| 18.37x | 24.11x | 76.82x | 2.47% | 4.06B | |
| Average | -134.50x | 6.05x | 33.68x | 2.82% | 18.66B | |
| Weighted average by Cap. | -23.37x | 3.85x | 20.42x | 2.96% |
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
