Valuation Marubeni Corporation

Stocks

8002

JP3877600001

Diversified Industrial Goods Wholesale

Delayed Japan Exchange Other stock markets 01:40:22 2026-07-15 EDT			5-day change	1st Jan Change
5,125.00 ^JPY	+4.17%		+3.29%	+17.71%

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	8,021,371	-	-
Change	-	24%	44.67%	-10.41%	133.8%	-13.06%	-	-
Enterprise Value (EV) ¹	4,315,630	4,781,553	6,307,532	5,912,007	11,085,496	10,037,054	9,959,030	10,032,704
Change	-	10.8%	31.91%	-6.27%	87.51%	-9.46%	-0.78%	0.74%
P/E	5.87x	5.68x	9.4x	7.86x	17x	13.3x	12.8x	11.9x
PBR	1.17x	1.11x	1.27x	1.09x	2.11x	1.75x	1.61x	1.45x
PEG	-	0.2x	-0.8x	0.95x	1.86x	1.1x	3.13x	1.62x
Capitalization / Revenue	0.29x	0.33x	0.61x	0.51x	1.12x	0.93x	0.9x	0.89x
EV / Revenue	0.51x	0.52x	0.87x	0.76x	1.34x	1.17x	1.11x	1.11x
EV / EBITDA	10.1x	9.61x	13.6x	12.2x	23.2x	18x	17x	16.4x
EV / EBIT	15.2x	14x	22.8x	21.7x	43.2x	28.3x	26x	24.1x
EV / FCF	18.6x	6.27x	58.4x	29.2x	29x	32.3x	34.1x	39.6x
FCF Yield	5.38%	16%	1.71%	3.43%	3.45%	3.1%	2.94%	2.53%
Dividend per Share ²	62	78	85	95	107.5	119.6	126.2	132.3
Rate of return	4.35%	4.34%	3.23%	3.99%	1.91%	2.43%	2.57%	2.69%
EPS ²	242.9	316.1	279.6	302.8	330.4	370.6	385.7	414.1
Distribution rate	25.5%	24.7%	30.4%	31.4%	32.5%	32.3%	32.7%	32%
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	602,378	626,971	665,778
Net Debt ¹	1,859,951	1,736,556	1,902,400	1,965,500	1,858,700	2,015,683	1,937,658	2,011,332
Reference price ²	1,426.00	1,795.50	2,629.00	2,379.50	5,618.00	4,920.00	4,920.00	4,920.00
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MARUBENI CORPORATION	13.28x	1.17x	17.97x	2.43%	49.53B
MITSUBISHI CORPORATION	17.31x	1.08x	15.44x	2.74%	102B
ITOCHU CORPORATION	13.62x	1.09x	13.83x	2.34%	82.18B
MITSUI & CO., LTD.	13.69x	1.21x	19.01x	2.92%	82.22B
SUMITOMO CORPORATION	11.55x	1.39x	14.4x	2.54%	45.87B
ADANI ENTERPRISES LIMITED	64.39x	3.89x	24.04x	0.04%	44.93B
SAMSUNG C&T CORPORATION	22.15x	1.21x	11.15x	0.88%	38B
TOYOTA TSUSHO CORPORATION	13.75x	0.57x	8.78x	2.14%	35.12B
BUNZL PLC	18.85x	0.89x	9.29x	2.86%	11.69B
ADDTECH AB	36.64x	3.83x	20.69x	1.19%	9.45B
Average	22.52x	1.63x	15.46x	2.01%	50.06B
Weighted average by Cap.	19.93x	1.41x	15.85x	2.2%