|
Market Closed -
Japan Exchange
09:30:00 25/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 4,916.00 JPY | +0.78% |
|
-1.21% | +12.93% |
| 09-04 | Japan's Nikkei rises on SoftBank rally, but posts weekly loss | RE |
| 09-04 | Japan's Nikkei rises on SoftBank rally, but set for weekly fall | RE |
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 | 7,997,245 | - | - |
| Change | - | 24% | 44.67% | -10.41% | 133.8% | -13.33% | - | - |
| Enterprise Value (EV) 1 | 4,315,630 | 4,781,553 | 6,307,532 | 5,912,007 | 11,085,496 | 10,208,902 | 10,152,669 | 10,222,081 |
| Change | - | 10.8% | 31.91% | -6.27% | 87.51% | -7.91% | -0.55% | 0.68% |
| P/E | 5.87x | 5.68x | 9.4x | 7.86x | 17x | 13x | 12.6x | 11.7x |
| PBR | 1.17x | 1.11x | 1.27x | 1.09x | 2.11x | 1.7x | 1.6x | 1.46x |
| PEG | - | 0.2x | -0.8x | 0.95x | 1.86x | 0.9x | 4x | 1.49x |
| Capitalization / Revenue | 0.29x | 0.33x | 0.61x | 0.51x | 1.12x | 0.93x | 0.9x | 0.87x |
| EV / Revenue | 0.51x | 0.52x | 0.87x | 0.76x | 1.34x | 1.19x | 1.14x | 1.11x |
| EV / EBITDA | 10.1x | 9.61x | 13.6x | 12.2x | 23.2x | 19.5x | 18.8x | 17.5x |
| EV / EBIT | 15.2x | 14x | 22.8x | 21.7x | 43.2x | 29.9x | 28.1x | 25x |
| EV / FCF | 18.6x | 6.27x | 58.4x | 29.2x | 29x | 31.8x | 37.2x | 29.8x |
| FCF Yield | 5.38% | 16% | 1.71% | 3.43% | 3.45% | 3.15% | 2.69% | 3.36% |
| 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% | 2.44% | 2.6% | 2.72% |
| EPS 2 | 242.9 | 316.1 | 279.6 | 302.8 | 330.4 | 379.2 | 391.2 | 421.9 |
| Distribution rate | 25.5% | 24.7% | 30.4% | 31.4% | 32.5% | 31.6% | 32.6% | 31.7% |
| Net sales 1 | 8,508,591 | 9,190,472 | 7,250,515 | 7,790,168 | 8,265,841 | 8,608,200 | 8,886,291 | 9,186,917 |
| EBITDA 1 | 427,529 | 497,353 | 462,275 | 482,912 | 478,163 | 523,212 | 540,746 | 582,754 |
| EBIT 1 | 284,490 | 340,814 | 276,321 | 272,310 | 256,670 | 341,874 | 361,614 | 409,404 |
| Net income 1 | 424,320 | 543,001 | 471,412 | 502,965 | 543,852 | 607,105 | 632,102 | 673,222 |
| Net Debt 1 | 1,859,951 | 1,736,556 | 1,902,400 | 1,965,500 | 1,858,700 | 2,211,657 | 2,155,424 | 2,224,836 |
| Reference price 2 | 1,426.00 | 1,795.50 | 2,629.00 | 2,379.50 | 5,618.00 | 4,916.00 | 4,916.00 | 4,916.00 |
| 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 | 5/6/22 A | 5/8/23 A | 5/2/24 A | 5/2/25 A | 5/1/26 A | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.86x | 1.18x | 19.39x | 2.46% | 50.82B | |
| 14.67x | 0.99x | 15.53x | 2.59% | 113B | |
| 15.73x | 1.21x | 15.04x | 2.01% | 97.09B | |
| 14.1x | 1.26x | 19.57x | 2.78% | 91.35B | |
| 12.58x | 1.5x | 16.29x | 2.35% | 54.14B | |
| 15.88x | 0.64x | 9.75x | 1.76% | 44.39B | |
| 22.18x | 1.23x | 11.39x | 0.86% | 43.23B | |
| 60.21x | 3.31x | 21.65x | 0.03% | 41.17B | |
| 18.41x | 0.9x | 9.31x | 2.92% | 11.22B | |
| 36.71x | 3.67x | 19.88x | 1.14% | 9.3B | |
| Average | 22.33x | 1.59x | 15.78x | 1.89% | 55.58B | |
| Weighted average by Cap. | 18.89x | 1.35x | 16.15x | 2.08% |
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
