Valuation Marubeni Corporation

Stocks

8002

JP3877600001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
4,988.00 ^JPY	-1.89%		+2.23%	+14.59%

06-17	Japanese Shares Recoup Early Losses as Investors Await US Fed Policy, Middle East Developments	MT
06-16	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	8,132,236	-	-
Change	-	24%	44.67%	-10.41%	133.8%	-11.86%	-	-
Enterprise Value (EV) ¹	4,315,630	4,781,553	6,307,532	5,912,007	11,085,496	10,138,519	10,059,444	10,057,564
Change	-	10.8%	31.91%	-6.27%	87.51%	-8.54%	-0.78%	-0.02%
P/E	5.87x	5.68x	9.4x	7.86x	17x	13.4x	12.9x	11.9x
PBR	1.17x	1.11x	1.27x	1.09x	2.11x	1.76x	1.62x	1.46x
PEG	-	0.2x	-0.8x	0.95x	1.86x	1.1x	3.27x	1.45x
Capitalization / Revenue	0.29x	0.33x	0.61x	0.51x	1.12x	0.95x	0.91x	0.9x
EV / Revenue	0.51x	0.52x	0.87x	0.76x	1.34x	1.18x	1.13x	1.11x
EV / EBITDA	10.1x	9.61x	13.6x	12.2x	23.2x	18.1x	17.2x	16.5x
EV / EBIT	15.2x	14x	22.8x	21.7x	43.2x	28.6x	26.3x	24.1x
EV / FCF	18.6x	6.27x	58.4x	29.2x	29x	32.2x	34.2x	31.9x
FCF Yield	5.38%	16%	1.71%	3.43%	3.45%	3.1%	2.93%	3.13%
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%	2.4%	2.53%	2.66%
EPS ²	242.9	316.1	279.6	302.8	330.4	371.6	386.2	417.9
Distribution rate	25.5%	24.7%	30.4%	31.4%	32.5%	32.2%	32.7%	31.7%
Net sales ¹	8,508,591	9,190,472	7,250,515	7,790,168	8,265,841	8,591,997	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	603,916	627,685	673,201
Net Debt ¹	1,859,951	1,736,556	1,902,400	1,965,500	1,858,700	2,006,283	1,927,208	1,925,328
Reference price ²	1,426.00	1,795.50	2,629.00	2,379.50	5,618.00	4,988.00	4,988.00	4,988.00
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	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	13.42x	1.18x	18.15x	2.4%	50.09B
MITSUBISHI CORPORATION	17.13x	1.07x	15.31x	2.77%	100B
ITOCHU CORPORATION	13.61x	1.09x	13.83x	2.34%	81.9B
MITSUI & CO., LTD.	13.58x	1.21x	18.9x	2.94%	81.38B
ADANI ENTERPRISES LIMITED	63.83x	3.86x	23.87x	0.04%	44.42B
SUMITOMO CORPORATION	11.19x	1.36x	14.08x	2.62%	44.32B
SAMSUNG C&T CORPORATION	21.65x	1.18x	10.88x	0.9%	37.18B
TOYOTA TSUSHO CORPORATION	13.75x	0.57x	8.78x	2.14%	35.09B
BUNZL PLC	19.42x	0.91x	9.48x	2.78%	12.08B
ADDTECH AB	37.19x	3.91x	21.17x	1.14%	9.62B
Average	22.48x	1.63x	15.44x	2.01%	49.64B
Weighted average by Cap.	19.79x	1.41x	15.77x	2.22%