Valuation Marubun Corporation

Stocks

Delayed Japan Exchange Other stock markets 02:30:00 2026-07-17 EDT			5-day change	1st Jan Change
1,611.00 ^JPY	-2.54%		-4.45%	+23.64%

05-20	Marubun Corporation Announces Retirement of Hiroshi Imamura as Non-Executive Director, Effective June 25, 2026	CI
05-11	Marubun Corporation Reports Earnings Results for the Full Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	18,660	35,700	40,467	25,907	29,025	42,277	-	-
Change	-	91.32%	13.35%	-35.98%	12.04%	45.66%	-	-
Enterprise Value (EV)	47,341	89,089	81,358	52,193	53,232	42,277	42,277	42,277
Change	-	88.19%	-8.68%	-35.85%	1.99%	-20.58%	0%	0%
P/E	7.66x	6.86x	11.9x	6.06x	8.77x	9.83x	8.21x	7.42x
PBR	0.44x	0.75x	0.8x	0.48x	0.51x	-	-	-
PEG	-	0x	-0.3x	0.2x	-0.4x	0.3x	0.4x	0.7x
Capitalization / Revenue	0.11x	0.16x	0.17x	0.12x	0.14x	0.18x	0.17x	0.16x
EV / Revenue	0x	0x	0x	0x	0x	0.18x	0.17x	0.16x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.09x	4.43x	4.07x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	30	80	52	66	50	77	80	90
Rate of return	4.2%	5.86%	3.36%	6.67%	4.52%	4.78%	4.97%	5.59%
EPS ²	93.26	199	130.1	163.3	126.1	163.9	196.2	217.2
Distribution rate	32.2%	40.2%	40%	40.4%	39.6%	47%	40.8%	41.4%
Net sales ¹	167,794	226,171	236,490	210,837	213,425	230,000	247,000	258,000
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	5,994	10,997	12,984	8,958	7,763	8,300	9,550	10,400
Net income ¹	2,437	5,201	3,401	4,272	3,303	4,300	5,150	5,700
Net Debt	28,681	53,389	40,891	26,286	24,207	-	-	-
Reference price ²	714.00	1,366.00	1,547.00	990.00	1,106.00	1,611.00	1,611.00	1,611.00
Nbr of stocks (in thousands)	26,135	26,135	26,158	26,169	26,243	26,243	-	-
Announcement Date	5/13/22	5/12/23	5/10/24	5/9/25	5/11/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
MARUBUN CORPORATION	9.83x	-	-	4.78%	260M
OMNIVISION INTEGRATED CIRCUITS GROUP, INC.	31.97x	3.75x	20.78x	0.46%	19.03B
ARROW ELECTRONICS, INC.	11.74x	-	-	-.--%	10.56B
WT MICROELECTRONICS CO., LTD.	7.91x	0.12x	6.26x	6.64%	7.38B
WPG HOLDINGS LIMITED	8.4x	0.23x	8.91x	8.54%	5.67B
MACNICA HOLDINGS, INC.	16.42x	-	-	2.58%	3.52B
Average	14.38x	1.37x	11.98x	3.83%	7.74B
Weighted average by Cap.	19.36x	2.29x	15.34x	2.51%