investorscraft@gmail.com

Intrinsic ValueMarubeni Corporation (8002.T)

Previous Close¥5,115.00
Intrinsic Value
Upside potential
Previous Close
¥5,115.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Marubeni Corporation operates as a diversified trading and investment conglomerate with a global footprint, spanning industries such as agriculture, energy, metals, machinery, and infrastructure. The company's core revenue model is built on trading, logistics, and investment activities, leveraging its extensive supply chain networks to facilitate the movement of commodities and industrial products. Its diversified portfolio includes grain and feed trading, energy exploration, metals mining, and infrastructure development, positioning it as a key intermediary in global trade. Marubeni holds a strong market position in Japan and internationally, supported by long-term contracts, strategic partnerships, and vertical integration in sectors like energy and agriculture. The company's ability to navigate volatile commodity markets and capitalize on emerging opportunities in renewable energy and infrastructure underscores its resilience. Its broad industry exposure mitigates sector-specific risks while allowing it to benefit from cross-sector synergies.

Revenue Profitability And Efficiency

Marubeni reported revenue of JPY 7.25 trillion for FY 2024, reflecting its vast trading operations. Net income stood at JPY 471.4 billion, with a diluted EPS of JPY 279.8, indicating strong profitability. Operating cash flow was JPY 442.5 billion, while capital expenditures totaled JPY 153.4 billion, suggesting disciplined reinvestment. The company's diversified revenue streams contribute to stable margins despite commodity price fluctuations.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, driven by its diversified business segments and global trading networks. Its capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. Marubeni's strategic investments in energy, infrastructure, and agriculture enhance its long-term earnings potential while maintaining operational flexibility.

Balance Sheet And Financial Health

Marubeni's balance sheet shows JPY 506.3 billion in cash and equivalents against total debt of JPY 2.68 trillion, reflecting a leveraged but manageable position. The company's liquidity and access to financing support its large-scale trading and investment activities. Its diversified asset base provides collateral strength, though debt levels warrant monitoring given cyclical industry exposures.

Growth Trends And Dividend Policy

Marubeni has shown consistent growth in profitability, supported by strategic acquisitions and organic expansion in high-potential sectors like renewable energy. The company pays a dividend of JPY 95 per share, reflecting a commitment to shareholder returns. Future growth may hinge on its ability to capitalize on global infrastructure demand and energy transition trends.

Valuation And Market Expectations

With a market capitalization of JPY 4.67 trillion and a beta of 0.69, Marubeni is viewed as a relatively stable player in the conglomerate space. Investors likely value its diversified revenue streams and defensive positioning in essential commodities. The stock's valuation reflects expectations of steady earnings growth and disciplined capital allocation.

Strategic Advantages And Outlook

Marubeni's strategic advantages include its global supply chain expertise, diversified portfolio, and strong industry partnerships. The company is well-positioned to benefit from trends in renewable energy, infrastructure development, and food security. However, macroeconomic volatility and commodity price swings remain key risks. Its long-term outlook is positive, supported by strategic investments in sustainable growth areas.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount