Marubeni Corporation (MARUY)

Marubeni Balance Sheet

Financials in millions JPY. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Cash & Equivalents	579,481	569,144	506,254	608,917	578,636	745,858
Short-Term Investments	2,641	383	15	1,394	70	119
Cash & Short-Term Investments	582,122	569,527	506,269	610,311	578,706	745,977
Cash Growth	8.58%	12.50%	-17.05%	5.46%	-22.42%	42.71%
Receivables	1,580,009	1,518,734	1,551,091	1,337,276	1,344,966	1,057,245
Inventory	1,001,876	1,180,366	1,178,733	1,157,864	1,429,006	988,004
Other Current Assets	624,697	752,815	710,190	655,123	1,077,804	590,366
Total Current Assets	3,788,704	4,021,442	3,946,283	3,760,574	4,430,482	3,381,592
Property, Plant & Equipment	1,112,347	1,125,412	1,081,455	947,647	954,735	1,001,853
Long-Term Investments	3,268,964	3,199,547	3,028,810	2,500,500	2,178,091	1,948,939
Goodwill	-	223,513	214,379	153,649	144,254	133,358
Other Intangible Assets	448,410	219,728	169,711	147,226	143,658	163,552
Long-Term Accounts Receivable	127,163	129,953	138,255	127,729	98,431	94,803
Long-Term Deferred Tax Assets	6,767	6,178	8,356	8,370	11,454	22,170
Other Long-Term Assets	250,995	276,201	336,348	307,909	294,478	189,482
Total Assets	9,003,350	9,201,974	8,923,597	7,953,604	8,255,583	6,935,749
Accounts Payable	1,183,694	1,339,974	1,371,078	1,308,657	1,493,526	1,187,719
Short-Term Debt	-	380,831	329,973	225,687	424,406	314,144
Current Portion of Long-Term Debt	589,063	135,420	168,758	259,726	317,959	309,357
Current Portion of Leases	-	67,403	73,777	59,829	50,920	50,798
Current Income Taxes Payable	30,068	26,628	24,985	36,537	28,555	14,998
Current Unearned Revenue	-	175,309	156,825	165,591	166,483	102,415
Other Current Liabilities	834,770	697,423	720,878	741,343	1,191,220	712,921
Total Current Liabilities	2,637,595	2,822,988	2,846,274	2,797,370	3,673,069	2,692,352
Long-Term Debt	2,047,609	2,018,759	1,909,933	1,607,983	1,696,302	1,810,355
Long-Term Leases	-	174,341	195,397	192,636	187,889	207,689
Long-Term Deferred Tax Liabilities	209,554	208,859	194,421	146,678	102,352	95,498
Other Long-Term Liabilities	349,535	180,156	186,159	180,334	191,504	151,954
Total Liabilities	5,272,870	5,433,341	5,360,751	4,971,631	5,917,255	5,028,242
Common Stock	263,711	263,711	263,599	263,324	262,947	262,686
Additional Paid-In Capital	95,326	94,954	98,340	107,261	143,653	143,667
Retained Earnings	2,508,980	2,435,272	2,086,701	1,778,193	1,379,701	1,067,377
Treasury Stock	-35,538	-5,807	-4,189	-3,357	-19,738	-772
Comprehensive Income & Other	761,887	841,106	1,015,231	732,326	475,617	341,835
Total Common Equity	3,594,366	3,629,236	3,459,682	2,877,747	2,242,180	1,814,793
Minority Interest	136,114	139,397	103,164	104,226	96,148	92,714
Shareholders' Equity	3,730,480	3,768,633	3,562,846	2,981,973	2,338,328	1,907,507
Total Liabilities & Equity	9,003,350	9,201,974	8,923,597	7,953,604	8,255,583	6,935,749
Total Debt	2,636,672	2,776,754	2,677,838	2,345,861	2,677,476	2,692,343
Net Cash (Debt)	-2,054,550	-2,207,227	-2,171,569	-1,735,550	-2,098,770	-1,946,366
Net Cash Per Share	-1238.65	-1327.57	-1288.92	-1013.44	-1207.63	-1119.63
Filing Date Shares Outstanding	1,647	1,659	1,674	1,696	1,722	1,736
Total Common Shares Outstanding	1,647	1,659	1,674	1,696	1,722	1,736
Working Capital	1,151,109	1,198,454	1,100,009	963,204	757,413	689,240
Book Value Per Share	2182.50	2188.00	2066.24	1610.88	1217.41	904.84
Tangible Book Value	3,145,956	3,185,995	3,075,592	2,576,872	1,954,268	1,517,883
Tangible Book Value Per Share	1910.22	1920.78	1836.85	1433.48	1050.23	733.86
Land	-	167,031	164,400	154,169	153,602	153,656
Buildings	-	646,574	614,562	553,963	588,634	556,603
Machinery	-	1,893,107	1,820,343	1,565,619	1,539,402	1,960,548

Source: S&P Global Market Intelligence. Standard template. Financial Sources.