Marui Group Co Ltd
TSE:8252

Watchlist Manager
Marui Group Co Ltd Logo
Marui Group Co Ltd
TSE:8252
Watchlist
Price: 2 418 JPY 0.94% Market Closed
Market Cap: 452.2B JPY
Have any thoughts about
Marui Group Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Marui Group Co Ltd stock under the Base Case scenario is 3 225.71 JPY. Compared to the current market price of 2 418 JPY, Marui Group Co Ltd is Undervalued by 25%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
3 225.71 JPY
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marui Group Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Marui Group Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Marui Group Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Marui Group Co Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Marui Group Co Ltd

Provide an overview of the primary business activities
of Marui Group Co Ltd.

What unique competitive advantages
does Marui Group Co Ltd hold over its rivals?

What risks and challenges
does Marui Group Co Ltd face in the near future?

Summarize the latest earnings call
of Marui Group Co Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Marui Group Co Ltd.

Provide P/S
for Marui Group Co Ltd.

Provide P/E
for Marui Group Co Ltd.

Provide P/OCF
for Marui Group Co Ltd.

Provide P/FCFE
for Marui Group Co Ltd.

Provide P/B
for Marui Group Co Ltd.

Provide EV/S
for Marui Group Co Ltd.

Provide EV/GP
for Marui Group Co Ltd.

Provide EV/EBITDA
for Marui Group Co Ltd.

Provide EV/EBIT
for Marui Group Co Ltd.

Provide EV/OCF
for Marui Group Co Ltd.

Provide EV/FCFF
for Marui Group Co Ltd.

Provide EV/IC
for Marui Group Co Ltd.

Show me price targets
for Marui Group Co Ltd made by professional analysts.

What are the Revenue projections
for Marui Group Co Ltd?

How accurate were the past Revenue estimates
for Marui Group Co Ltd?

What are the Net Income projections
for Marui Group Co Ltd?

How accurate were the past Net Income estimates
for Marui Group Co Ltd?

What are the EPS projections
for Marui Group Co Ltd?

How accurate were the past EPS estimates
for Marui Group Co Ltd?

What are the EBIT projections
for Marui Group Co Ltd?

How accurate were the past EBIT estimates
for Marui Group Co Ltd?

Compare the revenue forecasts
for Marui Group Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Marui Group Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Marui Group Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Marui Group Co Ltd compared to its peers.

Compare the P/E ratios
of Marui Group Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Marui Group Co Ltd with its peers.

Analyze the financial leverage
of Marui Group Co Ltd compared to its main competitors.

Show all profitability ratios
for Marui Group Co Ltd.

Provide ROE
for Marui Group Co Ltd.

Provide ROA
for Marui Group Co Ltd.

Provide ROIC
for Marui Group Co Ltd.

Provide ROCE
for Marui Group Co Ltd.

Provide Gross Margin
for Marui Group Co Ltd.

Provide Operating Margin
for Marui Group Co Ltd.

Provide Net Margin
for Marui Group Co Ltd.

Provide FCF Margin
for Marui Group Co Ltd.

Show all solvency ratios
for Marui Group Co Ltd.

Provide D/E Ratio
for Marui Group Co Ltd.

Provide D/A Ratio
for Marui Group Co Ltd.

Provide Interest Coverage Ratio
for Marui Group Co Ltd.

Provide Altman Z-Score Ratio
for Marui Group Co Ltd.

Provide Quick Ratio
for Marui Group Co Ltd.

Provide Current Ratio
for Marui Group Co Ltd.

Provide Cash Ratio
for Marui Group Co Ltd.

What is the historical Revenue growth
over the last 5 years for Marui Group Co Ltd?

What is the historical Net Income growth
over the last 5 years for Marui Group Co Ltd?

What is the current Free Cash Flow
of Marui Group Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Marui Group Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marui Group Co Ltd

Current Assets 788.4B
Cash & Short-Term Investments 66B
Receivables 631.8B
Other Current Assets 90.6B
Non-Current Assets 297.3B
Long-Term Investments 40.2B
PP&E 171.4B
Intangibles 11.1B
Other Non-Current Assets 74.6B
Current Liabilities 344.2B
Accounts Payable 6.1B
Accrued Liabilities 1.6B
Short-Term Debt 88B
Other Current Liabilities 248.5B
Non-Current Liabilities 493.6B
Long-Term Debt 475.6B
Other Non-Current Liabilities 18B
Efficiency

Earnings Waterfall
Marui Group Co Ltd

Revenue
241.4B JPY
Cost of Revenue
-30.9B JPY
Gross Profit
210.5B JPY
Operating Expenses
-167.2B JPY
Operating Income
43.3B JPY
Other Expenses
-16.8B JPY
Net Income
26.5B JPY

Free Cash Flow Analysis
Marui Group Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Marui Group Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Positive Operating Income
Positive Revenue Growth Forecast
52/100
Profitability
Score

Marui Group Co Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Marui Group Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Short-Term Solvency
Long-Term Solvency
High D/E
50/100
Solvency
Score

Marui Group Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Marui Group Co Ltd

Wall Street analysts forecast Marui Group Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Marui Group Co Ltd is 2 737 JPY with a low forecast of 2 525 JPY and a high forecast of 3 045 JPY.

Lowest
Price Target
2 525 JPY
4% Upside
Average
Price Target
2 737 JPY
13% Upside
Highest
Price Target
3 045 JPY
26% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Marui Group Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Marui Group Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Marui Group Co Ltd Logo
Marui Group Co Ltd

Country

Japan

Industry

Financial Services

Market Cap

453.3B JPY

Dividend Yield

4.3%

Description

Marui Group Co., Ltd. engages in the corporate planning and management of its group companies which are in the retail business. The company is headquartered in Nakano-Ku, Tokyo-To and currently employs 4,855 full-time employees. The firm operates in two business segments. The Retailing segment is engaged in the purchase and sales of clothing, decorative items, household products, the leasing and operation of commercial facilities, the interior decoration of stores, advertising, the subcontracting of fashion product logistics, the maintenance and management of buildings. The Fintech segment specializes in credit card business, as well as the provision of consumer loans, rental guarantee, information system services, the leasing of real estate.

Contact

TOKYO-TO
Nakano-ku
4-3-2, Nakano
+81333840101.0
www.0101maruigroup.co.jp

IPO

1963-04-01

Employees

4 855

Officers

President, CEO, Group Representative Executive Officer & Representative Director
Mr. Hiroshi Aoi
Managing Executive Officer, CFO & Director
Mr. Hirotsugu Kato
IR Department General Manager
Takatoyo Ogura
Senior Managing Executive Officer & Chief Human Resource Officer
Mr. Tomoo Ishii
Senior Managing Executive Officer & Chief Security Officer
Mr. Masao Nakamura
Managing Executive Officer
Mr. Masahiro Aono
Show More
Chief Well-being Officer, Senior Exe. Officer, GM of Wellbeing Promotion Dpt. & Director
Ms. Reiko Kojima
Managing Executive Officer and Chief Digital Officer & GM of New Project Division
Mr. Akikazu Aida
Senior Executive Officer
Takeshi Ebihara
Show Less

See Also

Discover More
What is the Intrinsic Value of one Marui Group Co Ltd stock?

The intrinsic value of one Marui Group Co Ltd stock under the Base Case scenario is 3 225.71 JPY.

Is Marui Group Co Ltd stock undervalued or overvalued?

Compared to the current market price of 2 418 JPY, Marui Group Co Ltd is Undervalued by 25%.

Back to Top