Valuation ORIX JREIT Inc.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-28 EDT			5-day change	1st Jan Change
97,600.00 ^JPY	-1.26%		-2.40%	-8.18%

08-28	Fukuoka REIT Sells Quasi-Co-Ownership Interest in Tenjin North Front Building for 1.02 Billion Yen	MT
08-26	ORIX to Acquire 50% Stake in Toyosu Prime Square for 29.4 Billion Yen in Japan	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2021	2022	2023	2024	2025	2026
Market Cap ¹	500,388	444,084	503,424	436,356	470,028	574,632
Change	-	-11.25%	13.36%	-13.32%	7.72%	22.25%
Enterprise Value (EV) ¹	749,863	692,598	742,610	684,350	739,430	904,787
Change	-	-7.64%	7.22%	-7.85%	8.05%	22.36%
P/E	24.6x	23.2x	21.9x	22.4x	20.9x	21.4x
PBR	1.43x	1.27x	1.43x	1.25x	1.34x	1.62x
PEG	-	-3.85x	1.1x	-1.5x	1.3x	1.1x
Capitalization / Revenue	10.5x	9.48x	9.73x	8.02x	9.09x	9.65x
EV / Revenue	15.7x	14.8x	14.4x	12.6x	14.3x	15.2x
EV / EBITDA	24x	23x	22.4x	19.3x	22.6x	23.3x
EV / EBIT	32.7x	31.8x	29.6x	24.9x	29.7x	29.8x
EV / FCF	35.8x	34.8x	29.7x	25.7x	30.2x	32.2x
FCF Yield	2.79%	2.87%	3.37%	3.89%	3.32%	3.11%
Dividend per Share ²	3,693	3,506	3,960	3,823	3,906	4,684
Rate of return	4.07%	4.36%	4.34%	4.84%	4.59%	4.5%
EPS ²	3,691	3,468	4,155	3,522	4,080	4,873
Distribution rate	100%	101%	95.3%	109%	95.7%	96.1%
Net sales ¹	47,857	46,844	51,745	54,408	51,687	59,537
EBITDA ¹	31,243	30,102	33,204	35,419	32,669	38,893
EBIT ¹	22,959	21,796	25,130	27,539	24,888	30,400
Net income ¹	20,373	19,145	22,936	19,443	22,521	26,900
Net Debt ¹	249,475	248,514	239,186	247,994	269,402	330,155
Reference price ²	90,650.00	80,450.00	91,200.00	79,050.00	85,150.00	104,100.00
Nbr of stocks (in thousands)	5,520	5,520	5,520	5,520	5,520	5,520
Announcement Date	6/30/21	6/29/22	6/19/23	6/12/24	6/24/25	6/22/26

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.($)
ORIX JREIT INC.	-	-	-	-	3.37B
REALTY INCOME CORPORATION	39.88x	15.8x	16.08x	5.27%	58.46B
SEGRO PLC	16.95x	23.57x	28.24x	3.4%	17.64B
UNIBAIL-RODAMCO-WESTFIELD SE	8.6x	12.25x	15.01x	5.57%	16.59B
CAPITALAND INTEGRATED COMMERCIAL TRUST	19.95x	16.71x	23.99x	5.07%	14.8B
KLÉPIERRE	9.93x	13.6x	16.16x	5.22%	12.57B
FEDERAL REALTY INVESTMENT TRUST	27.76x	10.93x	17.24x	3.91%	10.14B
MERLIN PROPERTIES SOCIMI, S.A.	8.02x	20.59x	27.85x	3.16%	9.71B
CAPITALAND ASCENDAS REIT	14.94x	11.97x	18.61x	6.23%	9.53B
ALEXANDRIA REAL ESTATE EQUITIES, INC.	35.28x	7.55x	12.13x	5.59%	8.99B
Average	20.15x	14.77x	19.48x	4.82%	16.18B
Weighted average by Cap.	25.32x	15.49x	18.79x	4.93%