Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |