Valuation ITOCHU Corporation

Equities

8001

JP3143600009

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 12:00:00 09/07/2025 pm IST			5-day change	1st Jan Change
7,663.00 ^JPY	+0.58%		+1.86%	-2.16%

04/07	SkyDrive Inc. announced that it has received ¥8.3 billion in funding from a group of investors	CI
01/07	Tranche Update on ITOCHU Corporation's Equity Buyback Plan announced on May 2, 2025.	CI

Company Valuation: ITOCHU Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	33,41,952	53,26,410	60,89,921	62,61,808	93,03,534	1,08,32,313	-	-
Change	-	59.38%	14.33%	2.82%	48.58%	16.43%	-	-
Enterprise Value (EV) ¹	67,32,940	89,91,384	83,72,921	86,52,977	1,20,45,134	1,33,42,907	1,48,49,924	1,47,05,360
Change	-	33.54%	-6.88%	3.34%	39.2%	10.77%	6.42%	-0.97%
P/E ratio	6.68x	13.3x	7.5x	7.88x	11.7x	11.2x	11.9x	11.5x
PBR	1.12x	1.61x	1.45x	1.3x	1.71x	1.7x	1.77x	1.6x
PEG	-	-0.7x	0x	-6.44x	9.26x	1x	3.27x	3.32x
Capitalization / Revenue	0.3x	0.51x	0.5x	0.45x	0.66x	0.67x	0.71x	0.7x
EV / Revenue	0.61x	0.87x	0.68x	0.62x	0.86x	0.91x	0.97x	0.95x
EV / EBITDA	8.19x	10.9x	8.49x	7.78x	10.7x	11.8x	11.8x	12x
EV / EBIT	16.9x	22.3x	14.4x	12.3x	17.1x	19.5x	19.7x	19.4x
EV / FCF	9.22x	13.1x	9.97x	17.9x	15.6x	27.7x	35.4x	23.7x
FCF Yield	10.8%	7.66%	10%	5.6%	6.41%	3.6%	2.83%	4.22%
Dividend per Share ²	85	88	110	140	160	200	205.6	213.9
Rate of return	3.79%	2.45%	2.65%	3.26%	2.47%	2.9%	2.68%	2.79%
EPS ²	335.6	269.8	552.9	546.1	553	615.6	643.2	665.5
Distribution rate	25.3%	32.6%	19.9%	25.6%	28.9%	32.5%	32%	32.1%
Net sales ¹	1,09,82,968	1,03,62,628	1,22,93,348	1,39,45,633	1,40,29,910	1,47,24,234	1,52,58,003	1,54,51,265
EBITDA ¹	8,22,062	8,27,711	9,86,706	11,11,875	11,23,243	11,33,922	12,58,326	12,26,076
EBIT ¹	3,99,438	4,03,414	5,82,522	7,01,913	7,02,900	6,83,915	7,53,487	7,58,846
Net income ¹	5,01,322	4,01,433	8,20,269	8,00,519	8,01,770	8,80,251	8,89,213	9,21,172
Net Debt ¹	33,90,988	36,64,974	22,83,000	23,91,169	27,41,600	35,50,800	40,17,612	38,73,047
Reference price ²	2,242.50	3,587.00	4,144.00	4,301.00	6,466.00	7,663.00	7,663.00	7,663.00
Nbr of stocks (in thousands)	14,90,280	14,84,921	14,69,576	14,55,896	14,38,839	14,13,586	-	-
Announcement Date	08/05/20	10/05/21	10/05/22	09/05/23	08/05/24	02/05/25	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, 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	12.28x	0.96x	11.81x	2.62%	7.34TCr
MITSUBISHI CORPORATION	15.7x	0.88x	15.13x	3.79%	7.38TCr
MITSUI & CO., LTD.	11.03x	0.84x	14.57x	3.78%	5.92TCr
ADANI ENTERPRISES LIMITED	52.31x	3.24x	17.59x	0.05%	3.49TCr
MARUBENI CORPORATION	9.87x	0.93x	12.88x	3.22%	3.35TCr
SUMITOMO CORPORATION	7.9x	1.01x	10.52x	3.8%	3.05TCr
TOYOTA TSUSHO CORPORATION	9.14x	0.42x	6.56x	3.54%	2.29TCr
SAMSUNG C&T CORPORATION	11.83x	0.61x	6.34x	1.62%	1.98TCr
BUNZL PLC	16.78x	0.83x	8.53x	3.25%	1.02TCr
ADDTECH AB	42.32x	3.78x	23.14x	1.06%	914.25Cr
Average	18.91x	1.35x	12.71x	2.67%	3.67TCr
Weighted average by Cap.	16.63x	1.16x	13.03x	2.93%