Valuation Marubun Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-02 EDT			5-day change	1st Jan Change
1,882.00 ^JPY	-1.88%		-1.62%	+44.44%

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	49,389	-	-
Change	-	91.32%	13.35%	-35.98%	12.04%	70.16%	-	-
Enterprise Value (EV)	47,341	89,089	81,358	52,193	53,232	49,389	49,389	49,389
Change	-	88.19%	-8.68%	-35.85%	1.99%	-7.22%	0%	0%
P/E	7.66x	6.86x	11.9x	6.06x	8.77x	11.5x	9.59x	8.66x
PBR	0.44x	0.75x	0.8x	0.48x	0.51x	-	-	-
PEG	-	0x	-0.3x	0.2x	-0.4x	0.4x	0.5x	0.8x
Capitalization / Revenue	0.11x	0.16x	0.17x	0.12x	0.14x	0.21x	0.2x	0.19x
EV / Revenue	0x	0x	0x	0x	0x	0.21x	0.2x	0.19x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	5.95x	5.17x	4.75x
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%	4.09%	4.25%	4.78%
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	235,000	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	1,882.00	1,882.00	1,882.00
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	11.48x	-	-	4.09%	313M
NVIDIA CORPORATION	23.43x	13.34x	20.12x	0.32%	5,649B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	23.23x	11.42x	15.48x	1.08%	2,035B
BROADCOM INC.	38.4x	16.23x	23.84x	0.73%	1,695B
MICRON TECHNOLOGY, INC.	14.63x	8.98x	10.8x	0.05%	1,214B
AMD (ADVANCED MICRO DEVICES)	110.59x	20.07x	76.37x	-.--%	1,035B
SK HYNIX INC.	5.22x	3.39x	4.09x	0.19%	996B
INTEL CORPORATION	-51.7x	10.3x	28.67x	-.--%	627B
ARM HOLDINGS PLC	243.9x	53.58x	109.14x	-.--%	328B
Average	46.58x	17.16x	36.06x	0.72%	1,509B
Weighted average by Cap.	31.65x	13.64x	24.71x	0.41%