Subscribe

Marui Group Co., Ltd. (8252.T)

JPY2,993.00 +31.00 (+1.05%)
JP JPX Financial Services Financial - Credit Services
Address 3-2, Nakano 4-chome 164-8701
Tokyo, JP
CEO Hiroshi Aoi
IPO 2000-01-04
ISIN JP3870400003

Explore sections of this company profile

Also trades on Other OTC · MAURF (USD) Other OTC · MAURY (USD) Tokyo Stock Exchange · 8252.T (JPY)
Description

Marui Group Co., Ltd. is a Japanese investment holding firm with core operations spanning a diverse retail portfolio and advanced financial technology services. Its extensive retail activities include managing Marui and Modi department stores, facilitating e-commerce and mail-order sales, and overseeing numerous specialty outlets. This segment also encompasses the leasing and administration of commercial properties, the direct sale of apparel and accessories, innovative space development, advertising campaigns, and fashion supply chain logistics. Additionally, the company provides comprehensive building management, interior design, transport and forwarding services, and security solutions. In the realm of financial technology, Marui Group offers a wide array of services such as credit card issuance, cash advances, and rent guarantee schemes. It further provides credit loans, develops software, supports information systems, and handles the collection and administration of receivables. The company was established in 1931 and is headquartered in Tokyo, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY2,993.00 +31.00 (+1.05%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.12
Float Shares
156.33M
Free Float %
87.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-9.66% -8.81% -10.10% -13.36% -11.27% -15.30% -8.52% +10.07% +36.72% +58.85% +85.54%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
2,993.00
DCF (Unlevered) 3,326.44 +11.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 56% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 2 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.41
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
1 / 5
Low
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Financial - Credit Services: +13.2%
    +8.8% Q1'26: +6.7% (vs Q1'25)
  • EPS growth Financial - Credit Services: +24.0%
    +10.6% Q1'26: -6.6% (vs Q1'25)
  • FCF margin FCF growth · Financial - Credit Services: +70.9%
    -19.6% Q1'26: +53.2% (vs Q1'25)
  • EBIT margin Financial - Credit Services: +28.7%
    +18.1% Q1'26: +14.7% (vs Q1'25)
  • ROIC Financial - Credit Services: +5.0%
    +3.8% Q1'26: +3.9% (vs Q1'25)
  • Share dilution Financial - Credit Services: +0.0%
    -3.1% Q1'26: -1.3% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Financial - Credit Services: 4.07×
    10.85× Q1'26: 12.39× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.14) × ERP
WACC = 41% × Ke + 59% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,481.16 Current price: 2,993.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
9 Rev. Ana.
9 EPS Ana.
Mar 2027
8 Rev. Ana.
6 EPS Ana.
Mar 2028
9 Rev. Ana.
9 EPS Ana.
Mar 2029
2 Rev. Ana.
2 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
249.85B
est: 403.03B (-38.0%)
245.87B
est: 247.09B (-0.5%)
237.02B
est: 239.62B (-1.1%)
240.47B
est: 237.36B (+1.3%)
251.42B
est: 253.48B (-0.8%)
247.58B
est: 249.90B (-0.9%)
206.16B
est: 221.53B (-6.9%)
209.32B
est: 213.36B (-1.9%)
217.85B
est: 217.80B (+0.0%)
235.23B
est: 241.41B (-2.6%)
254.39B
est: 254.28B (+0.0%)
276.67B
273.05B – 279.72B
+8.8% YoY
299.44B
293.44B – 302.36B
+8.2% YoY
321.83B
312.63B – 330.67B
+7.5% YoY
332.12B
323.99B – 338.40B
+3.2% YoY
340.10B
331.78B – 346.54B
+2.4% YoY
EBITDA
36.17B
est: 74.23B (-51.3%)
38.37B
est: 45.51B (-15.7%)
39.85B
est: 44.13B (-9.7%)
43.65B
est: 43.71B (-0.1%)
48.81B
est: 46.68B (+4.6%)
47.93B
est: 46.02B (+4.1%)
16.74B
est: 40.80B (-59.0%)
38.82B
est: 39.30B (-1.2%)
45.44B
est: 40.11B (+13.3%)
51.94B
est: 52.05B (-0.2%)
57.20B
est: 54.83B (+4.3%)
59.66B
58.88B – 60.32B
+8.8% YoY
64.57B
63.27B – 65.20B
+8.2% YoY
69.40B
67.41B – 71.30B
+7.5% YoY
71.61B
69.86B – 72.97B
+3.2% YoY
73.34B
71.54B – 74.72B
+2.4% YoY
EBIT
25.87B
est: 52.68B (-50.9%)
28.70B
est: 32.30B (-11.1%)
29.73B
est: 31.32B (-5.1%)
33.38B
est: 31.03B (+7.6%)
38.90B
est: 33.13B (+17.4%)
38.74B
est: 32.67B (+18.6%)
6.26B
est: 28.96B (-78.4%)
27.60B
est: 27.89B (-1.0%)
33.94B
est: 28.47B (+19.2%)
39.36B
est: 38.85B (+1.3%)
42.80B
est: 40.92B (+4.6%)
44.52B
43.94B – 45.01B
+8.8% YoY
48.19B
47.22B – 48.65B
+8.2% YoY
51.79B
50.31B – 53.21B
+7.5% YoY
53.44B
52.14B – 54.46B
+3.2% YoY
54.73B
53.39B – 55.76B
+2.4% YoY
Net Income
16.04B
est: 11.05B (+45.2%)
17.77B
est: 12.88B (+37.9%)
18.72B
est: 14.45B (+29.6%)
20.91B
est: 17.72B (+18.0%)
25.34B
est: 21.64B (+17.1%)
25.40B
est: 22.70B (+11.9%)
2.27B
est: 12.61B (-82.0%)
17.79B
est: 17.56B (+1.3%)
21.47B
est: 20.83B (+3.1%)
24.67B
est: 25.25B (-2.3%)
26.59B
est: 25.89B (+2.7%)
28.31B
27.50B – 29.32B
+9.3% YoY
31.40B
30.90B – 32.30B
+10.9% YoY
34.47B
32.95B – 37.64B
+9.8% YoY
34.35B
34.31B – 36.99B
-0.4% YoY
38.84B
37.61B – 39.80B
+13.1% YoY
SGA
14.78B
est: 72.29B (-79.6%)
13.94B
est: 44.32B (-68.5%)
12.43B
est: 42.98B (-71.1%)
12.17B
est: 42.57B (-71.4%)
25.98B
est: 45.47B (-42.9%)
23.55B
est: 44.82B (-47.5%)
19.91B
est: 39.74B (-49.9%)
19.64B
est: 38.27B (-48.7%)
20.99B
est: 39.07B (-46.3%)
118.17B
est: 61.86B (+91.0%)
27.41B
est: 65.16B (-57.9%)
70.90B
69.97B – 71.68B
+8.8% YoY
76.73B
75.20B – 77.48B
+8.2% YoY
82.47B
80.11B – 84.74B
+7.5% YoY
85.11B
83.02B – 86.72B
+3.2% YoY
87.15B
85.02B – 88.80B
+2.4% YoY
EPS
58.87
est: 59.51 (-1.1%)
70.68
est: 69.41 (+1.8%)
80.24
est: 77.86 (+3.1%)
93.18
est: 95.46 (-2.4%)
115.98
est: 116.57 (-0.5%)
117.57
est: 122.32 (-3.9%)
10.57
est: 67.91 (-84.4%)
85.81
est: 94.60 (-9.3%)
109.37
est: 112.26 (-2.6%)
130.70
est: 140.90 (-7.2%)
143.24
est: 144.52 (-0.9%)
157.08
152.90 – 163.03
+8.7% YoY
176.17
171.86 – 179.62
+12.2% YoY
194.71
183.23 – 209.30
+10.5% YoY
198.24
190.77 – 205.70
+1.8% YoY
216.00
209.13 – 221.31
+9.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-05-14 C+ 2/5 1/5 4/5 4/5 1/5 1/5 1/5
2026-05-13 C+ 2/5 1/5 4/5 5/5 1/5 1/5 1/5
2026-05-12 C+ 2/5 1/5 4/5 5/5 1/5 1/5 1/5
2026-05-11 C+ 2/5 1/5 4/5 5/5 1/5 1/5 1/5
2026-05-08 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-05-07 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-05-01 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-04-30 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-04-28 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-04-27 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-04-24 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-04-23 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-04-22 B- 2/5 1/5 4/5 5/5 1/5 2/5 1/5
2026-04-21 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-16 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-49.59B
OE per share TTM
-276.19
Owner's Yield
-9.14%
Maintenance CapEx ratio
5.67%
Maint CapEx / Avg PPE
72.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 126 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 MUFG Japan Small Cap Active ETF MJSC 0.78% 178.9K 0.85%
2 iShares MSCI Japan Small-Cap ETF SCJ 0.22% 567.8K 0.50%
3 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.22% 1.25M 0.58%
4 iShares Nikkei 225 UCITS ETF CNKY.L 0.14% 970.7K 0.48%
5 iShares Nikkei 225 UCITS ETF (DE) EXX7.DE 0.14% 454.8K 0.51%
6 iShares Nikkei 225 UCITS ETF 1329.T 0.14% 18.75M 0.05%
7 iShares $ Treasury Bond 3-7yr UCITS ETF CBUG.DE 0.14% 634.6K 0.10%
8 Innovator International Developed Managed Floor ETF IFLR 0.14% 115.9K 0.89%
9 Xtrackers Nikkei 225 UCITS ETF 2D EUR Hedged XDJE.DE 0.14% 4.32M 0.19%
10 Xtrackers Nikkei 225 UCITS ETF 1D XDJP.L 0.14% 4.32M 0.09%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
11.70M
Shares Outstanding
179.68M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Hiroshi Aoi President, Chief Executive Officer, Group Representative Executive Officer & Representative Director 88M male
Hirotsugu Kato Senior Managing Executive Officer, Chief Financial Officer & Director male
Masahiro Aono Senior Managing Executive Officer of Retail Business Division male
Masao Nakamura Senior Managing Executive Officer & Chief Real Estate Officer male
Nahoko Kutsukake Executive Officer & GM of Investor Relations Department female
Reiko Kojima Managing Executive Officer, CWO, Head of Wellbeing Promotion Department & Director female
Takatoyo Ogura IR Department General Manager
Takeshi Ebihara Senior Executive Officer & Chief Information Officer
Tomoo Ishii Senior Managing Executive Officer & Chief Human Resource Officer male
Yoshinori Saito Managing Executive Officer & Chief Security Officer male
Atsushi Nagasao Executive Officer & Chief Human Resources Officer
Yusuke Sugomori Executive Officer & CTO male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits