Valuation ITOCHU Corporation

Equities

8001

JP3143600009

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 07:30:00 11/05/2026 BST			5-day change	1st Jan Change
1,983.00 ^JPY	-1.34%		-0.20%	+0.41%

05-05	Itochu to Invest 1.5 Trillion Yen for Market Capitalization Boost	MT
05-01	ITOCHU Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Company Valuation: ITOCHU Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	5,326,410	6,089,921	6,261,808	9,303,534	9,792,107	13,860,997	-	-
Change	-	14.33%	2.82%	48.58%	5.25%	41.55%	-	-
Enterprise Value (EV) ¹	8,991,384	8,372,921	8,652,977	12,045,134	13,342,907	16,993,480	17,220,529	17,283,992
Change	-	-6.88%	3.34%	39.2%	10.77%	27.36%	1.34%	0.37%
P/E ratio	13.3x	7.5x	7.88x	11.7x	11.2x	15.4x	14.3x	13.6x
PBR	1.61x	1.45x	1.3x	1.71x	1.7x	2.09x	2.01x	1.85x
PEG	-	0x	-6.44x	9.26x	1x	3.89x	1.94x	2.79x
Capitalization / Revenue	0.51x	0.5x	0.45x	0.66x	0.67x	0.93x	0.9x	0.85x
EV / Revenue	0.87x	0.68x	0.62x	0.86x	0.91x	1.12x	1.12x	1.06x
EV / EBITDA	10.9x	8.49x	7.78x	10.7x	11.8x	13.2x	11.2x	12.3x
EV / EBIT	22.3x	14.4x	12.3x	17.1x	19.5x	24x	21.5x	20.4x
EV / FCF	13.1x	9.97x	17.9x	15.6x	27.7x	36.2x	37x	29.3x
FCF Yield	7.66%	10%	5.6%	6.41%	3.6%	2.77%	2.7%	3.41%
Dividend per Share ²	17.6	22	28	32	40	42	44.6	47.83
Rate of return	2.45%	2.65%	3.26%	2.47%	2.9%	2.13%	2.25%	2.41%
EPS ²	53.97	110.6	109.2	110.6	123.1	128	138.7	145.4
Distribution rate	32.6%	19.9%	25.6%	28.9%	32.5%	32.8%	32.2%	32.9%
Net sales ¹	10,362,628	12,293,348	13,945,633	14,029,910	14,724,234	14,823,087	15,364,850	16,346,201
EBITDA ¹	827,711	986,706	1,111,875	1,123,243	1,133,922	1,176,044	1,533,062	1,405,493
EBIT ¹	403,414	582,522	701,913	702,900	683,915	717,348	802,658	845,354
Net income ¹	401,433	820,269	800,519	801,770	880,251	900,283	951,899	993,461
Net Debt ¹	3,664,974	2,283,000	2,391,169	2,741,600	3,550,800	3,132,483	3,359,532	3,422,996
Reference price ²	717.40	828.80	860.20	1,293.20	1,380.20	1,983.00	1,983.00	1,983.00
Nbr of stocks (in thousands)	7,424,603	7,347,878	7,279,479	7,194,196	7,094,702	6,989,913	-	-
Announcement Date	10/05/21	10/05/22	09/05/23	08/05/24	02/05/25	01/05/26	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
ITOCHU CORPORATION	15.56x	1.13x	13.37x	2.1%	89.71B
MITSUBISHI CORPORATION	26.79x	1.3x	26.72x	2.1%	123B
MITSUI & CO., LTD.	18.86x	1.38x	25.45x	2.08%	101B
MARUBENI CORPORATION	16.29x	1.35x	19.38x	1.97%	56.67B
SUMITOMO CORPORATION	15.02x	1.63x	19.54x	1.95%	53.93B
SAMSUNG C&T CORPORATION	24.79x	1.5x	13.83x	0.7%	47.13B
TOYOTA TSUSHO CORPORATION	18.88x	0.74x	11.68x	1.79%	45.46B
ADANI ENTERPRISES LIMITED	27.83x	3.95x	22.55x	0.05%	34.54B
BUNZL PLC	16.78x	0.82x	8.52x	3.21%	10.47B
ADDTECH AB	41.88x	4.08x	23.6x	1.04%	9.57B
Average	22.27x	1.79x	18.46x	1.7%	57.08B
Weighted average by Cap.	20.81x	1.50x	20.09x	1.81%