|
Market Closed -
Sao Paulo
22:49:14 10/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 25.41 BRL | +0.36% |
|
+0.36% | +23.11% |
| 03:54am | Australia's FleetPartners opens books to SG Fleet, Element and ORIX as takeover war heats up | RE |
| 08-12 | 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 | 6,956,046 | - | - |
| Change | - | -12.52% | 52.18% | -7.75% | 39.29% | 42.52% | - | - |
| Enterprise Value (EV) 1 | 6,765,089 | 6,982,733 | 8,813,673 | 8,464,757 | 9,967,478 | 12,711,140 | 12,935,541 | 13,123,284 |
| Change | - | 3.22% | 26.22% | -3.96% | 17.75% | 27.53% | 1.77% | 1.45% |
| P/E | 9.44x | 9.41x | 11.1x | 10x | 11.5x | 7.76x | 13.2x | 11.9x |
| PBR | 0.9x | 0.76x | 0.96x | 0.86x | 1.13x | 1.38x | 1.33x | 1.26x |
| PEG | - | -0.9x | 0.4x | 3.25x | 0.4x | 0x | -0.3x | 1.1x |
| Capitalization / Revenue | 1.13x | 0.94x | 1.35x | 1.22x | 1.47x | 2x | 1.96x | 1.82x |
| EV / Revenue | 2.68x | 2.62x | 3.13x | 2.94x | 2.99x | 3.65x | 3.64x | 3.42x |
| EV / EBITDA | 10.7x | 10.5x | 12.2x | 11.6x | 11.6x | 31.5x | 25.6x | 24.5x |
| EV / EBIT | 22.4x | 22.2x | 24.4x | 25.5x | 21.8x | 31.4x | 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% | 3.1% | 3.08% | 3.29% |
| EPS 2 | 259.4 | 231.4 | 298.6 | 307.7 | 400.3 | 817.9 | 480.1 | 533 |
| Distribution rate | 33% | 37% | 33% | 39% | 39% | 24.1% | 40.8% | 39.2% |
| Net sales 1 | 2,520,365 | 2,666,373 | 2,814,361 | 2,874,821 | 3,330,831 | 3,485,972 | 3,555,725 | 3,832,491 |
| 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 | 405,121 | 488,584 | 542,529 |
| Net income 1 | 312,135 | 273,075 | 346,132 | 351,630 | 447,265 | 914,066 | 502,663 | 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 | 6,351.00 | 6,351.00 | 6,351.00 |
| 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 | 11/05/22 | 10/05/23 | 08/05/24 | 12/05/25 | 11/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.84x | 3.79x | 10.38x | 2.89% | 68.27B | |
| 7.67x | 3.62x | 31.25x | 3.14% | 43.68B | |
| 11.13x | - | - | 2.23% | 14.16B | |
| 8.63x | 0.95x | - | 3.75% | 12.45B | |
| 12.38x | 0.83x | - | 1.97% | 9.01B | |
| 8.53x | - | - | 6.23% | 7.54B | |
| -1313.39x | 2.96x | 16.01x | 1.13% | 4.71B | |
| 26.69x | - | - | 1.68% | 4.09B | |
| Average | -152.31x | 2.43x | 19.22x | 2.88% | 20.49B | |
| Weighted average by Cap. | -24.09x | 3.26x | 18.42x | 2.99% |
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
- I1XC34 Stock
- Valuation ORIX Corporation
Select your edition
All financial news and data tailored to specific country editions
