Valuation ITOCHU Corporation

Stocks

8001

JP3143600009

Diversified Industrial Goods Wholesale

Delayed Japan Exchange Other stock markets 10:30:00 2026-06-10 pm EDT			5-day change	1st Jan Change
1,818.50 ^JPY	-1.99%		-1.94%	-7.92%

Jun. 02	Nanoramic, Inc. and Itochu Corporation Begin Mass Production Shipments of Neocarbonix Slurry Precursor to Tier 1 Battery Manufacturers, Automotive Oems, Consumer Electronics Manufacturers, and Power Tool Manufacturers	CI
May. 28	Mitsui Eyes LNG Investments in Middle East, US, Australia Amid Surging Data Center Power Demand	MT

Company Valuation: ITOCHU Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,326,410	6,089,921	6,261,808	9,303,534	9,792,107	12,969,783	-	-
Change	-	14.33%	2.82%	48.58%	5.25%	32.45%	-	-
Enterprise Value (EV) ¹	8,991,384	8,372,921	8,652,977	12,045,134	13,342,907	16,830,919	16,379,140	16,474,961
Change	-	-6.88%	3.34%	39.2%	10.77%	26.14%	1.72%	0.59%
P/E ratio	13.3x	7.5x	7.88x	11.7x	11.2x	15.4x	13.3x	12.7x
PBR	1.61x	1.45x	1.3x	1.71x	1.7x	2.09x	1.87x	1.73x
PEG	-	0x	-6.44x	9.26x	1x	3.89x	1.63x	2.79x
Capitalization / Revenue	0.51x	0.5x	0.45x	0.66x	0.67x	0.93x	0.84x	0.8x
EV / Revenue	0.87x	0.68x	0.62x	0.86x	0.91x	1.14x	1.07x	1.01x
EV / EBITDA	10.9x	8.49x	7.78x	10.7x	11.8x	14.3x	12.1x	11.7x
EV / EBIT	22.3x	14.4x	12.3x	17.1x	19.5x	23.5x	20.4x	19.5x
EV / FCF	13.1x	9.97x	17.9x	15.6x	27.7x	19.3x	124x	30.5x
FCF Yield	7.66%	10%	5.6%	6.41%	3.6%	5.18%	0.81%	3.28%
Dividend per Share ²	17.6	22	28	32	40	42	44.6	47.83
Rate of return	2.45%	2.65%	3.26%	2.47%	2.9%	2.13%	2.4%	2.58%
EPS ²	53.97	110.6	109.2	110.6	123.1	128	139.7	146
Distribution rate	32.6%	19.9%	25.6%	28.9%	32.5%	32.8%	31.9%	32.8%
Net sales ¹	10,362,628	12,293,348	13,945,633	14,029,910	14,724,234	14,823,087	15,352,649	16,291,374
EBITDA ¹	827,711	986,706	1,111,875	1,123,243	1,133,922	1,176,044	1,353,789	1,408,031
EBIT ¹	403,414	582,522	701,913	702,900	683,915	717,348	803,436	845,799
Net income ¹	401,433	820,269	800,519	801,770	880,251	900,283	961,798	999,544
Net Debt ¹	3,664,974	2,283,000	2,391,169	2,741,600	3,550,800	3,024,272	3,409,357	3,505,178
Reference price ²	717.40	828.80	860.20	1,293.20	1,380.20	1,855.50	1,855.50	1,855.50
Nbr of stocks (in thousands)	7,424,603	7,347,878	7,279,479	7,194,196	7,094,702	6,989,913	-	-
Announcement Date	5/10/21	5/10/22	5/9/23	5/8/24	5/2/25	5/1/26	-	-

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	14.31x	1.06x	12.48x	2.28%	80.6B
MITSUBISHI CORPORATION	24.52x	1.21x	24.89x	2.3%	110B
MITSUI & CO., LTD.	16.72x	1.26x	23.18x	2.34%	87.2B
MARUBENI CORPORATION	13.25x	1.17x	17.94x	2.44%	50.02B
SUMITOMO CORPORATION	13.74x	1.53x	18.38x	2.13%	48.19B
SAMSUNG C&T CORPORATION	26.08x	1.49x	13.73x	0.71%	44.8B
ADANI ENTERPRISES LIMITED	59.33x	3.22x	22.81x	0.04%	40.66B
TOYOTA TSUSHO CORPORATION	17.1x	0.68x	10.71x	1.97%	40.22B
BUNZL PLC	17.88x	0.86x	8.95x	3.01%	10.98B
ADDTECH AB	41.58x	3.87x	22.31x	1.05%	9.26B
Average	24.45x	1.64x	17.54x	1.83%	52.17B
Weighted average by Cap.	22.00x	1.40x	18.82x	1.96%