|
Market Closed -
Japan Exchange
10:30:00 25/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 4,957.00 JPY | -0.50% |
|
+0.38% | +13.88% |
| 08-19 | Japan's July aluminium stocks down 8.8% m/m, lowest since 2010 | RE |
| 08-03 | Marubeni Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | 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 | 8,104,612 | - | - |
| Change | - | 24% | 44.67% | -10.41% | 133.8% | -12.16% | - | - |
| Enterprise Value (EV) 1 | 4,315,630 | 4,781,553 | 6,307,532 | 5,912,007 | 11,085,496 | 10,998,612 | 10,085,775 | 10,140,639 |
| Change | - | 10.8% | 31.91% | -6.27% | 87.51% | -0.78% | -8.3% | 0.54% |
| P/E | 5.87x | 5.68x | 9.4x | 7.86x | 17x | 13.5x | 12.9x | 12x |
| PBR | 1.17x | 1.11x | 1.27x | 1.09x | 2.11x | 1.73x | 1.63x | 1.47x |
| PEG | - | 0.2x | -0.8x | 0.95x | 1.86x | 1.2x | 2.59x | 1.7x |
| Capitalization / Revenue | 0.29x | 0.33x | 0.61x | 0.51x | 1.12x | 0.94x | 0.9x | 0.88x |
| EV / Revenue | 0.51x | 0.52x | 0.87x | 0.76x | 1.34x | 1.28x | 1.12x | 1.1x |
| EV / EBITDA | 10.1x | 9.61x | 13.6x | 12.2x | 23.2x | 20.4x | 17.8x | 17.7x |
| EV / EBIT | 15.2x | 14x | 22.8x | 21.7x | 43.2x | 29x | 27x | 25.1x |
| EV / FCF | 18.6x | 6.27x | 58.4x | 29.2x | 29x | 34.9x | 34.3x | 32.2x |
| FCF Yield | 5.38% | 16% | 1.71% | 3.43% | 3.45% | 2.86% | 2.92% | 3.11% |
| Dividend per Share 2 | 62 | 78 | 85 | 95 | 107.5 | 120 | 127.5 | 132.3 |
| Rate of return | 4.35% | 4.34% | 3.23% | 3.99% | 1.91% | 2.41% | 2.56% | 2.66% |
| EPS 2 | 242.9 | 316.1 | 279.6 | 302.8 | 330.4 | 369.1 | 387.4 | 414.8 |
| Distribution rate | 25.5% | 24.7% | 30.4% | 31.4% | 32.5% | 32.5% | 32.9% | 31.9% |
| Net sales 1 | 8,508,591 | 9,190,472 | 7,250,515 | 7,790,168 | 8,265,841 | 8,608,200 | 9,040,074 | 9,186,917 |
| EBITDA 1 | 427,529 | 497,353 | 462,275 | 482,912 | 478,163 | 538,631 | 565,394 | 571,704 |
| EBIT 1 | 284,490 | 340,814 | 276,321 | 272,310 | 256,670 | 379,500 | 372,942 | 403,712 |
| Net income 1 | 424,320 | 543,001 | 471,412 | 502,965 | 543,852 | 599,071 | 628,610 | 667,667 |
| Net Debt 1 | 1,859,951 | 1,736,556 | 1,902,400 | 1,965,500 | 1,858,700 | 2,894,000 | 1,981,163 | 2,036,026 |
| Reference price 2 | 1,426.00 | 1,795.50 | 2,629.00 | 2,379.50 | 5,618.00 | 4,982.00 | 4,982.00 | 4,982.00 |
| 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
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.5x | 1.28x | 20.42x | 2.41% | 50.95B | |
| 14.72x | 1x | 10.78x | 2.56% | 110B | |
| 15.15x | 1.16x | 14.47x | 2.1% | 93.08B | |
| 14.3x | 1.25x | 19.89x | 2.76% | 88.28B | |
| 12.84x | 1.56x | 13.28x | 2.26% | 52.76B | |
| 21.71x | 1.22x | 11.34x | 0.88% | 42.12B | |
| 16.24x | 0.62x | 9.48x | 1.76% | 43.4B | |
| 60.19x | 3.33x | 21.37x | 0.04% | 42.13B | |
| 19.38x | 0.91x | 9.56x | 2.78% | 12.26B | |
| 36.69x | 3.68x | 19.96x | 1.16% | 9.64B | |
| Average | 22.47x | 1.60x | 15.05x | 1.87% | 54.5B | |
| Weighted average by Cap. | 19.10x | 1.36x | 14.92x | 2.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8002 Stock
- Valuation Marubeni Corporation
Select your edition
All financial news and data tailored to specific country editions
