Valuation Marubun Corporation

Stocks

Market Closed - Japan Exchange 10:30:00 02/11/2026 +04			5-day change	1st Jan Change
2,180.00 ^JPY	+22.47%		+16.89%	+67.31%

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	57,209	-	-
Change	-	91.32%	13.35%	-35.98%	12.04%	97.1%	-	-
Enterprise Value (EV)	47,341	89,089	81,358	52,193	53,232	57,209	57,209	57,209
Change	-	88.19%	-8.68%	-35.85%	1.99%	7.47%	0%	0%
P/E	7.66x	6.86x	11.9x	6.06x	8.77x	13.3x	11.1x	10x
PBR	0.44x	0.75x	0.8x	0.48x	0.51x	-	-	-
PEG	-	0x	-0.3x	0.2x	-0.4x	0.4x	0.6x	0.9x
Capitalization / Revenue	0.11x	0.16x	0.17x	0.12x	0.14x	0.24x	0.23x	0.22x
EV / Revenue	0x	0x	0x	0x	0x	0.24x	0.23x	0.22x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	6.89x	5.99x	5.5x
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%	3.53%	3.67%	4.13%
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	2,180.00	2,180.00	2,180.00
Nbr of stocks (in thousands)	26,135	26,135	26,158	26,169	26,243	26,243	-	-
Announcement Date	13/05/22	12/05/23	10/05/24	09/05/25	11/05/26	-	-	-

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	10.86x	-	-	4.33%	297M
NVIDIA CORPORATION	20.47x	11.66x	17.59x	0.37%	4,941B
TSMC (TAIWAN SEMICONDUCTOR MANUFACTURING COMPANY)	21.47x	10.52x	14.2x	1.14%	1,884B
BROADCOM INC.	35.2x	14.92x	21.91x	0.8%	1,557B
MICRON TECHNOLOGY, INC.	5.11x	3.13x	3.49x	0.07%	1,001B
AMD (ADVANCED MICRO DEVICES)	87.75x	15.93x	60.42x	-.--%	824B
SK HYNIX INC.	3.87x	2.44x	2.95x	1.97%	775B
INTEL CORPORATION	-28.67x	6.1x	17.19x	-.--%	350B
TEXAS INSTRUMENTS INCORPORATED	33.2x	12.47x	22.71x	1.92%	275B
Average	21.03x	9.64x	20.06x	1.18%	1,290B
Weighted average by Cap.	23.77x	10.72x	18.57x	0.63%