Valuation Mitsubishi Corporation

Stocks

8058

JP3898400001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange 04:30:00 27/08/26 pm AEST			5-day change	1st Jan Change
4,737.00 ^JPY	+0.40%		+1.91%	+32.10%

12/08	Advanced Medical Care Inc. announced that it expects to receive funding from Mitsubishi Corporation	CI
10/08	Japan's executives call for FX stability as weak yen intensify import-cost pressure	RE

Company Valuation: Mitsubishi Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,792,741	6,808,344	14,342,682	10,444,980	19,462,029	17,280,591	-	-
Change	-	0.23%	110.66%	-27.18%	86.33%	-11.21%	-	-
Enterprise Value (EV) ¹	11,542,936	11,278,853	18,678,222	14,022,554	24,175,054	21,900,591	21,969,870	22,174,725
Change	-	-2.29%	65.6%	-24.93%	72.4%	-9.41%	0.32%	0.93%
P/E	7.24x	5.87x	15.2x	11.1x	25.2x	14.5x	15.1x	14.7x
PBR	0.99x	0.84x	1.58x	1.12x	2.06x	1.7x	1.65x	1.56x
PEG	-	0.2x	-1x	3.72x	-2.3x	0.3x	-3.63x	5.17x
Capitalization / Revenue	0.39x	0.32x	0.73x	0.56x	1.03x	0.78x	0.79x	0.78x
EV / Revenue	0.67x	0.52x	0.95x	0.75x	1.28x	0.99x	1.01x	1x
EV / EBITDA	9.13x	7.34x	14.7x	16.7x	29.6x	10.7x	15.4x	14.2x
EV / EBIT	16.1x	11.8x	28x	37.8x	57.7x	37.4x	36.1x	33.6x
EV / FCF	13x	6.44x	16.4x	10.1x	23.2x	592x	32.6x	28.6x
FCF Yield	7.7%	15.5%	6.11%	9.87%	4.31%	0.17%	3.06%	3.49%
Dividend per Share ²	50	60	70	100	110	123.2	131.1	144.1
Rate of return	3.26%	3.79%	2.01%	3.81%	2.07%	2.61%	2.78%	3.05%
EPS ²	211.7	269.8	230.1	237	210.9	325.7	312.1	321
Distribution rate	23.6%	22.2%	30.4%	42.2%	52.2%	37.8%	42%	44.9%
Net sales ¹	17,264,828	21,571,973	19,567,601	18,617,601	18,915,995	22,058,394	21,824,396	22,186,474
EBITDA ¹	1,263,768	1,535,738	1,266,757	841,865	816,398	2,045,870	1,425,445	1,566,399
EBIT ¹	718,725	952,444	667,427	371,097	418,621	585,840	608,947	659,000
Net income ¹	937,529	1,180,694	964,034	950,709	800,460	1,150,143	1,123,143	1,151,667
Net Debt ¹	4,750,195	4,470,509	4,335,540	3,577,574	4,713,025	4,620,000	4,689,279	4,894,134
Reference price ²	1,533.67	1,583.67	3,487.00	2,626.50	5,317.00	4,718.00	4,718.00	4,718.00
Nbr of stocks (in thousands)	4,429,086	4,299,102	4,113,187	3,976,768	3,660,340	3,662,694	-	-
Announcement Date	10/5/22	9/5/23	2/5/24	2/5/25	1/5/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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.($)
MITSUBISHI CORPORATION	14.52x	0.99x	10.64x	2.61%	108B
ITOCHU CORPORATION	15.24x	1.17x	14.58x	2.08%	93.81B
MITSUI & CO., LTD.	14.12x	1.24x	16.61x	2.79%	87.05B
SUMITOMO CORPORATION	12.73x	1.55x	-	2.27%	52.39B
MARUBENI CORPORATION	13.07x	1.21x	19.38x	2.44%	50.09B
ADANI ENTERPRISES LIMITED	63.12x	3.47x	22.23x	0.04%	44.35B
TOYOTA TSUSHO CORPORATION	16.26x	0.63x	9.64x	1.72%	44.33B
SAMSUNG C&T CORPORATION	23.05x	1.3x	12.08x	0.83%	44.68B
BUNZL PLC	19.3x	0.91x	9.53x	2.79%	12.16B
ADDTECH AB	37.12x	3.72x	20.18x	1.15%	9.71B
Average	22.85x	1.62x	14.99x	1.87%	54.7B
Weighted average by Cap.	19.56x	1.38x	14.56x	2.05%