Data is not available at this time.
ITOCHU Corporation is a diversified Japanese conglomerate operating across multiple industries, including textiles, machinery, metals, energy, food, real estate, and ICT. The company’s core revenue model revolves around trading, importing, and exporting a wide range of products, supplemented by value-added services such as engineering, logistics, and financial solutions. Its diversified portfolio mitigates sector-specific risks while allowing it to capitalize on global demand trends. ITOCHU holds a strong market position in Japan and internationally, leveraging its extensive supply chain networks and long-standing industry relationships. The company’s strategic focus on high-growth areas like renewable energy, digital transformation, and healthcare outsourcing further strengthens its competitive edge. With a history dating back to 1858, ITOCHU benefits from deep-rooted expertise and a reputation for reliability, making it a key player in global trade and industrial services.
ITOCHU reported revenue of JPY 14.03 trillion for FY 2024, with net income reaching JPY 801.77 billion, reflecting a robust profit margin. The company’s operating cash flow stood at JPY 978.11 billion, indicating strong cash generation capabilities. Capital expenditures were JPY 202.55 billion, suggesting disciplined investment in growth initiatives. These metrics highlight ITOCHU’s ability to balance revenue growth with operational efficiency.
The company’s diluted EPS of JPY 553 underscores its earnings power, supported by diversified revenue streams and cost management. ITOCHU’s capital efficiency is evident in its ability to generate significant cash flow relative to its investments, with a focus on high-return sectors such as energy, ICT, and infrastructure. This positions the company well for sustained profitability.
ITOCHU maintains a solid balance sheet with JPY 600.44 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of JPY 4.4 trillion is manageable given the company’s cash flow and diversified asset base. The financial structure reflects a prudent approach to leverage, ensuring stability amid market fluctuations.
ITOCHU has demonstrated consistent growth across its segments, particularly in energy, ICT, and food. The company’s dividend per share of JPY 200 reflects a commitment to shareholder returns, supported by stable earnings. Future growth is likely to be driven by expansion in renewable energy, digital services, and international trade, aligning with global economic trends.
With a market capitalization of JPY 10.65 trillion and a beta of 0.519, ITOCHU is viewed as a relatively stable investment within the conglomerate sector. The company’s valuation reflects its diversified business model and strong cash flow generation, with market expectations centered on continued execution of its growth strategy.
ITOCHU’s strategic advantages include its diversified portfolio, global supply chain expertise, and focus on high-growth sectors. The company is well-positioned to navigate economic uncertainties, with a long-term outlook emphasizing sustainability, digital transformation, and international expansion. Its strong market position and financial health provide a solid foundation for future growth.
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 |