Valuation Marubeni Corporation

Stocks

8002

JP3877600001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange 02:30:00 2026-10-22 EDT			5-day change	1st Jan Change
4,960.00 ^JPY	+0.16%		+1.81%	+13.94%

10-14	Japan Q4 aluminium premiums fall 35% as Middle Eastern supplies recover	RE
10-06	Altilium Clean Technology announced that it has received funding from Marubeni Corporation, SQM Lithium Ventures	CI

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	8,068,823	-	-
Change	-	24%	44.67%	-10.41%	133.8%	-12.55%	-	-
Enterprise Value (EV) ¹	4,315,630	4,781,553	6,307,532	5,912,007	11,085,496	10,234,080	10,304,125	10,414,293
Change	-	10.8%	31.91%	-6.27%	87.51%	-7.68%	0.68%	1.07%
P/E	5.87x	5.68x	9.4x	7.86x	17x	13.2x	12.6x	11.6x
PBR	1.17x	1.11x	1.27x	1.09x	2.11x	1.75x	1.61x	1.47x
PEG	-	0.2x	-0.8x	0.95x	1.86x	0.9x	2.86x	1.4x
Capitalization / Revenue	0.29x	0.33x	0.61x	0.51x	1.12x	0.95x	0.91x	0.89x
EV / Revenue	0.51x	0.52x	0.87x	0.76x	1.34x	1.2x	1.17x	1.14x
EV / EBITDA	10.1x	9.61x	13.6x	12.2x	23.2x	19.5x	18.8x	17.7x
EV / EBIT	15.2x	14x	22.8x	21.7x	43.2x	29.6x	28.1x	25.2x
EV / FCF	18.6x	6.27x	58.4x	29.2x	29x	31.8x	37.7x	30.3x
FCF Yield	5.38%	16%	1.71%	3.43%	3.45%	3.14%	2.65%	3.3%
Dividend per Share ²	62	78	85	95	107.5	119.9	127.8	134.7
Rate of return	4.35%	4.34%	3.23%	3.99%	1.91%	2.42%	2.58%	2.72%
EPS ²	242.9	316.1	279.6	302.8	330.4	377	393.6	426.3
Distribution rate	25.5%	24.7%	30.4%	31.4%	32.5%	31.8%	32.5%	31.6%
Net sales ¹	8,508,591	9,190,472	7,250,515	7,790,168	8,265,841	8,494,139	8,819,947	9,102,306
EBITDA ¹	427,529	497,353	462,275	482,912	478,163	525,454	548,761	587,707
EBIT ¹	284,490	340,814	276,321	272,310	256,670	345,297	366,899	412,838
Net income ¹	424,320	543,001	471,412	502,965	543,852	609,923	634,011	677,000
Net Debt ¹	1,859,951	1,736,556	1,902,400	1,965,500	1,858,700	2,165,257	2,235,302	2,345,470
Reference price ²	1,426.00	1,795.50	2,629.00	2,379.50	5,618.00	4,960.00	4,960.00	4,960.00
Nbr of stocks (in thousands)	1,722,075	1,695,905	1,675,592	1,658,544	1,642,363	1,626,779	-	-
Announcement Date	5/6/22	5/8/23	5/2/24	5/2/25	5/1/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
MARUBENI CORPORATION	13.17x	1.2x	19.97x	2.42%	50.97B
MITSUBISHI CORPORATION	14.47x	0.98x	15.36x	2.64%	110B
ITOCHU CORPORATION	16.22x	1.25x	15.5x	1.96%	101B
MITSUI & CO., LTD.	13.93x	1.19x	19.84x	2.81%	89.3B
SUMITOMO CORPORATION	12.28x	1.46x	15.59x	2.4%	51.91B
TOYOTA TSUSHO CORPORATION	16.23x	0.65x	9.93x	1.72%	44.62B
ADANI ENTERPRISES LIMITED	52.41x	3.04x	19.52x	0.04%	37.23B
SAMSUNG C&T CORPORATION	17.52x	0.96x	8.9x	1.07%	34.93B
BUNZL PLC	18.71x	0.92x	9.45x	2.86%	11.83B
THYSSENKRUPP AG	-22.34x	0.14x	3.07x	1.05%	9.94B
Average	15.26x	1.18x	13.71x	1.9%	54.14B
Weighted average by Cap.	16.74x	1.23x	15.65x	2.12%