Valuation ORIX Corporation BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 00:44:12 11/07/2026 +04			5-day change	1st Jan Change
34.80 ^EUR	+0.58%		+2.35%	+41.46%

07-03	Tranche Update on ORIX Corporation's Equity Buyback Plan announced on May 11, 2026.	CI
07-02	ORIX Corporation - Analyst/Investor Day

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	7,065,675	-	-
Change	-	-12.52%	52.18%	-7.75%	39.29%	44.77%	-	-
Enterprise Value (EV)	6,765,089	6,982,733	8,813,673	8,464,757	9,967,478	7,065,675	7,065,675	7,065,675
Change	-	3.22%	26.22%	-3.96%	17.75%	-29.11%	0%	0%
P/E	9.44x	9.41x	11.1x	10x	11.5x	12.2x	13.4x	12.2x
PBR	0.9x	0.76x	0.96x	0.86x	1.13x	1.45x	1.41x	1.31x
PEG	-	-0.9x	0.4x	3.25x	0.4x	0.4x	-1.52x	1.28x
Capitalization / Revenue	1.13x	0.94x	1.35x	1.22x	1.47x	2.08x	1.99x	1.86x
EV / Revenue	0x	0x	0x	0x	0x	2.08x	1.99x	1.86x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	13.5x	13.6x	12.6x
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%	3.06%	3.02%	3.18%
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	3,404,600	3,549,773	3,799,463
EBITDA	632,434	667,422	724,955	731,353	861,039	-	-	-
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	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	6,469.00	6,469.00	6,469.00
Nbr of stocks (in thousands)	1,165,774	1,146,829	1,151,412	1,136,168	1,059,384	1,092,236	-	-
Announcement Date	11/05/22	10/05/23	08/05/24	12/05/25	11/05/26	-	-	-

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	19.27x	3.65x	9.99x	2.98%	65.28B
EQUITABLE HOLDINGS, INC.	7.51x	-	-	2.41%	13.23B
SBI HOLDINGS, INC.	6.1x	0.88x	-	3.96%	11.21B
VOYA FINANCIAL, INC.	11.4x	0.82x	-	1.97%	8.85B
INVESTEC GROUP	7.83x	-	-	6.78%	6.83B
ROSEBANK INDUSTRIES PLC	-161.96x	2.83x	15.65x	1.04%	4.22B
FIRST CAPITAL SECURITIES CO., LTD.	26.49x	-	-	1.7%	4.02B
AJ BELL PLC	20.27x	5.94x	14.23x	2.55%	3.23B
Average	-7.89x	2.82x	13.29x	2.92%	14.61B
Weighted average by Cap.	9.14x	3.09x	10.51x	3.03%