Valuation ITOCHU Corporation

Stocks

8001

JP3143600009

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 12:00:00 17/07/2026 pm IST			5-day change	1st Jan Change
1,902.50 ^JPY	-0.89%		+0.98%	-3.67%

09/07	Itochu, Daikin Form Recycling Alliance for Commercial Air Conditioners	MT
08/07	Itochu, Daikin Industries to Launch JV to Recover Aluminum from Commercial ACs	MT

Company Valuation: ITOCHU Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	60,89,921	62,61,808	93,03,534	97,92,107	1,38,06,647	1,32,98,309	-	-
Change	-	2.82%	48.58%	5.25%	41%	-3.68%	-	-
Enterprise Value (EV) ¹	83,72,921	86,52,977	1,20,45,134	1,33,42,907	1,68,30,919	1,68,54,069	1,69,48,696	1,67,85,056
Change	-	3.34%	39.2%	10.77%	26.14%	0.14%	0.56%	-0.97%
P/E	7.5x	7.88x	11.7x	11.2x	15.4x	13.6x	12.9x	12.2x
PBR	1.45x	1.3x	1.71x	1.7x	2.09x	1.9x	1.76x	1.63x
PEG	-	-6.44x	9.26x	1x	3.89x	1.48x	2.38x	1.97x
Capitalization / Revenue	0.5x	0.45x	0.66x	0.67x	0.93x	0.86x	0.83x	0.8x
EV / Revenue	0.68x	0.62x	0.86x	0.91x	1.14x	1.09x	1.06x	1.01x
EV / EBITDA	8.49x	7.78x	10.7x	11.8x	14.3x	13.8x	12.7x	12x
EV / EBIT	14.4x	12.3x	17.1x	19.5x	23.5x	21.2x	20.1x	18.4x
EV / FCF	9.97x	17.9x	15.6x	27.7x	19.3x	55.9x	32x	28.4x
FCF Yield	10%	5.6%	6.41%	3.6%	5.18%	1.79%	3.12%	3.52%
Dividend per Share ²	22	28	32	40	42	44.5	47.33	50.1
Rate of return	2.65%	3.26%	2.47%	2.9%	2.13%	2.34%	2.49%	2.63%
EPS ²	110.6	109.2	110.6	123.1	128	139.8	147.3	156.5
Distribution rate	19.9%	25.6%	28.9%	32.5%	32.8%	31.8%	32.1%	32%
Net sales ¹	1,22,93,348	1,39,45,633	1,40,29,910	1,47,24,234	1,48,23,087	1,54,49,578	1,59,65,702	1,65,65,310
EBITDA ¹	9,86,706	11,11,875	11,23,243	11,33,922	11,76,044	12,19,042	13,32,958	13,93,517
EBIT ¹	5,82,522	7,01,913	7,02,900	6,83,915	7,17,348	7,94,322	8,43,766	9,11,724
Net income ¹	8,20,269	8,00,519	8,01,770	8,80,251	9,00,283	9,64,565	10,01,861	10,52,096
Net Debt ¹	22,83,000	23,91,169	27,41,600	35,50,800	30,24,272	35,55,760	36,50,387	34,86,747
Reference price ²	828.80	860.20	1,293.20	1,380.20	1,974.50	1,902.50	1,902.50	1,902.50
Nbr of stocks (in thousands)	73,47,878	72,79,479	71,94,196	70,94,702	69,92,478	69,89,913	-	-
Announcement Date	10/05/22	09/05/23	08/05/24	02/05/25	01/05/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

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.($)
ITOCHU CORPORATION	13.61x	1.09x	13.83x	2.34%	8.19TCr
MITSUBISHI CORPORATION	17.13x	1.07x	15.31x	2.77%	10TCr
MITSUI & CO., LTD.	13.58x	1.21x	18.9x	2.94%	8.14TCr
MARUBENI CORPORATION	13.46x	1.18x	18.16x	2.4%	5.01TCr
SUMITOMO CORPORATION	11.19x	1.36x	14.09x	2.62%	4.43TCr
ADANI ENTERPRISES LIMITED	63.83x	3.86x	23.87x	0.04%	4.44TCr
SAMSUNG C&T CORPORATION	21.65x	1.18x	10.88x	0.9%	3.72TCr
TOYOTA TSUSHO CORPORATION	13.75x	0.57x	8.78x	2.14%	3.51TCr
BUNZL PLC	19.42x	0.91x	9.48x	2.78%	1.21TCr
ADDTECH AB	37.19x	3.73x	20.2x	1.14%	961.66Cr
Average	22.48x	1.62x	15.35x	2.01%	4.96TCr
Weighted average by Cap.	19.79x	1.40x	15.76x	2.22%