Valuation Marubeni Corporation

Stocks

8002

JP3877600001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-10 EDT			5-day change	1st Jan Change
4,950.00 ^JPY	-1.47%		-3.55%	+13.71%

08-03	Marubeni Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
08-03	Marubeni Corporation authorizes a Buyback Plan.	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	8,052,555	-	-
Change	-	24%	44.67%	-10.41%	133.8%	-12.73%	-	-
Enterprise Value (EV) ¹	4,315,630	4,781,553	6,307,532	5,912,007	11,085,496	10,009,624	9,979,764	9,977,884
Change	-	10.8%	31.91%	-6.27%	87.51%	-9.71%	-0.3%	-0.02%
P/E	5.87x	5.68x	9.4x	7.86x	17x	13.2x	12.8x	11.8x
PBR	1.17x	1.11x	1.27x	1.09x	2.11x	1.7x	1.61x	1.45x
PEG	-	0.2x	-0.8x	0.95x	1.86x	1x	4.18x	1.44x
Capitalization / Revenue	0.29x	0.33x	0.61x	0.51x	1.12x	0.95x	0.9x	0.89x
EV / Revenue	0.51x	0.52x	0.87x	0.76x	1.34x	1.18x	1.12x	1.1x
EV / EBITDA	10.1x	9.61x	13.6x	12.2x	23.2x	14.6x	17.1x	16.3x
EV / EBIT	15.2x	14x	22.8x	21.7x	43.2x	22.7x	26.1x	23.9x
EV / FCF	18.6x	6.27x	58.4x	29.2x	29x	31.8x	33.9x	31.7x
FCF Yield	5.38%	16%	1.71%	3.43%	3.45%	3.14%	2.95%	3.16%
Dividend per Share ²	62	78	85	95	107.5	119.6	126.2	132.6
Rate of return	4.35%	4.34%	3.23%	3.99%	1.91%	2.42%	2.55%	2.68%
EPS ²	242.9	316.1	279.6	302.8	330.4	374.8	386.3	417.9
Distribution rate	25.5%	24.7%	30.4%	31.4%	32.5%	31.9%	32.7%	31.7%
Net sales ¹	8,508,591	9,190,472	7,250,515	7,790,168	8,265,841	8,507,198	8,932,536	9,038,168
EBITDA ¹	427,529	497,353	462,275	482,912	478,163	685,684	584,143	610,333
EBIT ¹	284,490	340,814	276,321	272,310	256,670	440,913	382,794	417,016
Net income ¹	424,320	543,001	471,412	502,965	543,852	603,689	627,760	673,201
Net Debt ¹	1,859,951	1,736,556	1,902,400	1,965,500	1,858,700	1,957,069	1,927,208	1,925,328
Reference price ²	1,426.00	1,795.50	2,629.00	2,379.50	5,618.00	4,950.00	4,950.00	4,950.00
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

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.($)
MARUBENI CORPORATION	13.21x	1.18x	14.6x	2.42%	50.67B
MITSUBISHI CORPORATION	14.98x	1.01x	10.88x	2.54%	112B
ITOCHU CORPORATION	14.93x	1.14x	14.56x	2.13%	91.99B
MITSUI & CO., LTD.	14.14x	1.25x	18.28x	2.81%	87.06B
SUMITOMO CORPORATION	12.99x	1.53x	12.94x	2.23%	53.24B
TOYOTA TSUSHO CORPORATION	16.6x	0.66x	10.15x	1.76%	43.55B
ADANI ENTERPRISES LIMITED	60.6x	3.35x	21.49x	0.04%	42.59B
SAMSUNG C&T CORPORATION	19.94x	1.12x	10.43x	0.97%	37.88B
BUNZL PLC	19.68x	0.92x	9.56x	2.75%	12.27B
ADDTECH AB	38.1x	3.82x	20.67x	1.12%	10.01B
Average	22.52x	1.60x	14.36x	1.88%	54.1B
Weighted average by Cap.	19.08x	1.35x	14.14x	2.08%