investorscraft@gmail.com

Intrinsic ValueORIX Corporation (IX)

Previous Close$30.53
Intrinsic Value
Upside potential
Previous Close
$30.53

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 operates as a diversified financial services group with a global footprint, specializing in leasing, lending, investment, and life insurance. The company generates revenue through interest income, fees, and investment gains, leveraging its expertise in asset financing and private equity. ORIX serves corporate clients, institutional investors, and retail customers across multiple geographies, including Japan, the Americas, and Asia, positioning itself as a key player in alternative financial solutions. Its diversified portfolio mitigates sector-specific risks while capitalizing on growth opportunities in emerging markets and niche financial services. The firm’s competitive edge lies in its integrated approach, combining traditional financing with innovative investment strategies, which enhances its resilience against economic cycles. ORIX’s market position is further strengthened by its ability to adapt to regulatory changes and technological disruptions, ensuring long-term sustainability in a highly competitive industry.

Revenue Profitability And Efficiency

ORIX reported revenue of ¥2.81 trillion for FY 2024, with net income reaching ¥346.1 billion, reflecting a robust profitability margin. Diluted EPS stood at ¥1,490.25, underscoring efficient earnings generation. Operating cash flow was strong at ¥1.24 trillion, though capital expenditures of ¥1.20 trillion indicate significant reinvestment. The company’s ability to maintain high cash flow relative to net income highlights operational efficiency and disciplined capital allocation.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent net income growth and high operating cash flow, which supports its diversified investment strategy. ORIX’s capital efficiency is demonstrated by its ability to generate substantial returns on invested capital, despite high capex. The balance between earnings retention and shareholder returns reflects a strategic focus on long-term value creation while maintaining financial flexibility.

Balance Sheet And Financial Health

ORIX’s balance sheet shows ¥1.03 trillion in cash and equivalents against total debt of ¥6.20 trillion, indicating a leveraged but manageable financial structure. The debt level is offset by strong cash flow generation, ensuring liquidity. The company’s financial health is further supported by its diversified revenue streams, which reduce dependency on any single market or product line.

Growth Trends And Dividend Policy

ORIX has demonstrated steady growth, driven by strategic investments and geographic expansion. The dividend per share of ¥0.34856 reflects a conservative payout ratio, prioritizing reinvestment over immediate returns. This policy aligns with the company’s focus on sustainable growth and capital preservation, while still providing modest returns to shareholders.

Valuation And Market Expectations

The market values ORIX based on its diversified business model and consistent earnings power. Investors likely expect continued growth in alternative financial services, particularly in emerging markets. The company’s valuation metrics should be assessed against peers in the financial services sector, considering its unique blend of leasing, lending, and investment activities.

Strategic Advantages And Outlook

ORIX’s strategic advantages include its global diversification, integrated financial services, and adaptability to market shifts. The outlook remains positive, supported by its strong cash flow and disciplined investment approach. However, macroeconomic volatility and regulatory changes pose risks. The company’s ability to navigate these challenges will be critical to maintaining its competitive position and delivering shareholder value.

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