Valuation Marubeni Corporation

Stocks

8002

JP3877600001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange 10:30:00 16/10/2026 +04			5-day change	1st Jan Change
4,884.00 ^JPY	+1.43%		+3.87%	+12.20%

10-14	Japan Q4 aluminium premiums fall 35% as Middle Eastern supplies recover	RE
10-06	Altilium Clean Technology announced that it has received funding from Marubeni Corporation, SQM Lithium Ventures	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	7,945,188	-	-
Change	-	24%	44.67%	-10.41%	133.8%	-13.89%	-	-
Enterprise Value (EV) ¹	4,315,630	4,781,553	6,307,532	5,912,007	11,085,496	10,139,928	10,081,684	10,145,684
Change	-	10.8%	31.91%	-6.27%	87.51%	-8.53%	-0.57%	0.63%
P/E	5.87x	5.68x	9.4x	7.86x	17x	13x	12.5x	11.6x
PBR	1.17x	1.11x	1.27x	1.09x	2.11x	1.72x	1.59x	1.45x
PEG	-	0.2x	-0.8x	0.95x	1.86x	0.9x	2.93x	1.49x
Capitalization / Revenue	0.29x	0.33x	0.61x	0.51x	1.12x	0.93x	0.89x	0.86x
EV / Revenue	0.51x	0.52x	0.87x	0.76x	1.34x	1.19x	1.13x	1.1x
EV / EBITDA	10.1x	9.61x	13.6x	12.2x	23.2x	19.8x	18.5x	17.2x
EV / EBIT	15.2x	14x	22.8x	21.7x	43.2x	30.4x	27.9x	24.8x
EV / FCF	18.6x	6.27x	58.4x	29.2x	29x	31.5x	36.9x	29.6x
FCF Yield	5.38%	16%	1.71%	3.43%	3.45%	3.17%	2.71%	3.38%
Dividend per Share ²	62	78	85	95	107.5	119.9	127.7	133.6
Rate of return	4.35%	4.34%	3.23%	3.99%	1.91%	2.46%	2.61%	2.73%
EPS ²	242.9	316.1	279.6	302.8	330.4	376.1	392.2	422.8
Distribution rate	25.5%	24.7%	30.4%	31.4%	32.5%	31.9%	32.6%	31.6%
Net sales ¹	8,508,591	9,190,472	7,250,515	7,790,168	8,265,841	8,524,315	8,886,291	9,186,917
EBITDA ¹	427,529	497,353	462,275	482,912	478,163	513,356	544,878	588,794
EBIT ¹	284,490	340,814	276,321	272,310	256,670	333,466	361,614	409,404
Net income ¹	424,320	543,001	471,412	502,965	543,852	608,650	633,011	673,778
Net Debt ¹	1,859,951	1,736,556	1,902,400	1,965,500	1,858,700	2,194,740	2,136,496	2,200,496
Reference price ²	1,426.00	1,795.50	2,629.00	2,379.50	5,618.00	4,884.00	4,884.00	4,884.00
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	06/05/22	08/05/23	02/05/24	02/05/25	01/05/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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	12.98x	1.19x	19.75x	2.46%	50.32B
MITSUBISHI CORPORATION	14.29x	0.98x	15.32x	2.66%	110B
ITOCHU CORPORATION	16.11x	1.25x	15.39x	1.98%	99.97B
MITSUI & CO., LTD.	14.04x	1.22x	21.1x	2.8%	89.78B
SUMITOMO CORPORATION	12.38x	1.47x	15.96x	2.39%	52.38B
TOYOTA TSUSHO CORPORATION	16.06x	0.64x	9.84x	1.74%	44.2B
ADANI ENTERPRISES LIMITED	54.29x	3.12x	20.09x	0.04%	38.34B
SAMSUNG C&T CORPORATION	17.32x	0.95x	8.79x	1.1%	34.37B
BUNZL PLC	19.48x	0.95x	9.75x	2.75%	12.22B
THYSSENKRUPP AG	-22.58x	0.14x	3.11x	1.05%	10.05B
Average	15.44x	1.19x	13.91x	1.9%	54.13B
Weighted average by Cap.	16.88x	1.24x	15.89x	2.12%