investorscraft@gmail.com

Intrinsic ValueORIX Corporation (8591.T)

Previous Close¥4,694.00
Intrinsic Value
Upside potential
Previous Close
¥4,694.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ORIX Corporation is a diversified financial services firm operating across Japan, the Americas, Asia, Europe, and other regions. The company’s core revenue model spans leasing, real estate development, private equity investments, renewable energy solutions, insurance, and banking services. Its Corporate Financial Services segment focuses on leasing automobiles and ICT equipment, while its Real Estate segment manages properties and provides advisory services. ORIX also engages in aircraft and ship leasing, alongside asset management in the U.S. and Europe. The company’s diversified portfolio allows it to mitigate sector-specific risks while capitalizing on growth opportunities in emerging markets like renewable energy and private equity. With a strong presence in Japan and expanding global operations, ORIX leverages its expertise in financial services to maintain a competitive edge. Its integrated approach—combining leasing, investment, and advisory services—positions it as a versatile player in the financial sector, capable of adapting to regional economic shifts and regulatory changes.

Revenue Profitability And Efficiency

ORIX reported revenue of JPY 2.81 trillion for FY 2024, with net income of JPY 346.1 billion, reflecting a net margin of approximately 12.3%. The company’s operating cash flow stood at JPY 1.24 trillion, significantly higher than its capital expenditures of JPY 76.7 billion, indicating strong cash generation efficiency. Diluted EPS was JPY 298.05, demonstrating solid profitability per share.

Earnings Power And Capital Efficiency

ORIX’s earnings power is supported by its diversified revenue streams, with contributions from leasing, real estate, and private equity investments. The company’s ability to generate substantial operating cash flow relative to capital expenditures highlights efficient capital deployment. Its broad geographic and sectoral diversification further enhances earnings stability.

Balance Sheet And Financial Health

ORIX maintains a robust balance sheet with JPY 1.03 trillion in cash and equivalents, though total debt stands at JPY 6.2 trillion. The company’s leverage ratio suggests a balanced approach to financing its operations, with sufficient liquidity to meet obligations. The diversified asset base provides collateral strength, supporting financial resilience.

Growth Trends And Dividend Policy

ORIX has demonstrated consistent growth across its segments, particularly in renewable energy and private equity. The company paid a dividend of JPY 120.02 per share, reflecting a commitment to shareholder returns. Future growth is likely driven by international expansion and strategic investments in high-potential sectors.

Valuation And Market Expectations

With a market capitalization of JPY 3.35 trillion and a beta of 0.704, ORIX is perceived as a relatively stable investment within the financial sector. The company’s valuation reflects its diversified earnings streams and growth prospects, particularly in renewable energy and global asset management.

Strategic Advantages And Outlook

ORIX’s strategic advantages lie in its diversified business model, global footprint, and expertise in niche financial services. The company is well-positioned to capitalize on trends like renewable energy adoption and private equity growth. Its outlook remains positive, supported by strong cash flows and a balanced approach to risk management.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount