Valuation Marubeni Corporation

Stocks

8002

JP3877600001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 07:30:00 10/07/2026 BST			5-day change	1st Jan Change
4,879.00 ^JPY	-0.91%		-1.69%	+12.08%

06-17	Japanese Shares Recoup Early Losses as Investors Await US Fed Policy, Middle East Developments	MT
06-17	Marubeni Acquires US Gas Developer EagleRidge	MT

Company Valuation: Marubeni Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	2,455,679	3,044,997	4,405,132	3,946,507	9,226,796	7,954,527	-	-
Change	-	24%	44.67%	-10.41%	133.8%	-13.79%	-	-
Enterprise Value (EV) ¹	4,315,630	4,781,553	6,307,532	5,912,007	11,085,496	9,986,743	9,935,558	10,068,689
Change	-	10.8%	31.91%	-6.27%	87.51%	-9.91%	-0.51%	1.34%
P/E	5.87x	5.68x	9.4x	7.86x	17x	13.2x	12.7x	11.7x
PBR	1.17x	1.11x	1.27x	1.09x	2.11x	1.76x	1.62x	1.44x
PEG	-	0.2x	-0.8x	0.95x	1.86x	1.1x	3.04x	1.41x
Capitalization / Revenue	0.29x	0.33x	0.61x	0.51x	1.12x	0.92x	0.89x	0.88x
EV / Revenue	0.51x	0.52x	0.87x	0.76x	1.34x	1.15x	1.11x	1.11x
EV / EBITDA	10.1x	9.61x	13.6x	12.2x	23.2x	17.9x	17x	16.5x
EV / EBIT	15.2x	14x	22.8x	21.7x	43.2x	28.2x	26x	24.1x
EV / FCF	18.6x	6.27x	58.4x	29.2x	29x	32.1x	34x	39.7x
FCF Yield	5.38%	16%	1.71%	3.43%	3.45%	3.11%	2.94%	2.52%
Dividend per Share ²	62	78	85	95	107.5	119.6	126.2	133.2
Rate of return	4.35%	4.34%	3.23%	3.99%	1.91%	2.45%	2.59%	2.73%
EPS ²	242.9	316.1	279.6	302.8	330.4	369.3	384.8	416.7
Distribution rate	25.5%	24.7%	30.4%	31.4%	32.5%	32.4%	32.8%	32%
Net sales ¹	8,508,591	9,190,472	7,250,515	7,790,168	8,265,841	8,690,804	8,932,536	9,038,168
EBITDA ¹	427,529	497,353	462,275	482,912	478,163	558,697	584,137	610,333
EBIT ¹	284,490	340,814	276,321	272,310	256,670	354,769	382,791	417,016
Net income ¹	424,320	543,001	471,412	502,965	543,852	600,378	625,471	670,126
Net Debt ¹	1,859,951	1,736,556	1,902,400	1,965,500	1,858,700	2,032,216	1,981,031	2,114,162
Reference price ²	1,426.00	1,795.50	2,629.00	2,379.50	5,618.00	4,879.00	4,879.00	4,879.00
Nbr of stocks (in thousands)	1,722,075	1,695,905	1,675,592	1,658,544	1,642,363	1,630,360	-	-
Announcement Date	06/05/22	08/05/23	02/05/24	02/05/25	01/05/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MARUBENI CORPORATION	13.21x	1.15x	17.88x	2.45%	49.25B
MITSUBISHI CORPORATION	17.51x	1.07x	15.31x	2.79%	99.95B
ITOCHU CORPORATION	13.48x	1.09x	13.05x	2.36%	81.53B
MITSUI & CO., LTD.	13.33x	1.19x	19.11x	2.98%	79.94B
SUMITOMO CORPORATION	11.5x	1.39x	14.36x	2.55%	45.77B
ADANI ENTERPRISES LIMITED	63.73x	3.86x	23.84x	0.04%	44.78B
SAMSUNG C&T CORPORATION	24.74x	1.34x	12.34x	0.79%	41.66B
TOYOTA TSUSHO CORPORATION	13.68x	0.57x	8.75x	2.15%	35.03B
BUNZL PLC	18.64x	0.88x	9.21x	2.89%	11.58B
ADDTECH AB	36.4x	3.74x	20.41x	1.18%	9.22B
Average	22.62x	1.63x	15.42x	2.02%	49.87B
Weighted average by Cap.	20.07x	1.41x	15.73x	2.21%