|
Market Closed -
Japan Exchange
05:30:00 23/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 4,715.00 JPY | -1.67% |
|
-0.23% | +31.48% |
| 21/10 | Hudbay, Mitsubishi Approve Construction of Big Copper Project in Arizona | DJ |
| 21/10 | TSX futures edge higher as oil gains offset weakness in gold | 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 | 17,269,603 | - | - |
| Change | - | 0.23% | 110.66% | -27.18% | 86.33% | -11.27% | - | - |
| Enterprise Value (EV) 1 | 11,542,936 | 11,278,853 | 18,678,222 | 14,022,554 | 24,175,054 | 21,923,140 | 22,107,562 | 22,372,211 |
| Change | - | -2.29% | 65.6% | -24.93% | 72.4% | -9.32% | 0.84% | 1.2% |
| P/E | 7.24x | 5.87x | 15.2x | 11.1x | 25.2x | 14.2x | 14.6x | 14.1x |
| PBR | 0.99x | 0.84x | 1.58x | 1.12x | 2.06x | 1.73x | 1.63x | 1.54x |
| PEG | - | 0.2x | -1x | 3.72x | -2.3x | 0.2x | -4.68x | 3.62x |
| Capitalization / Revenue | 0.39x | 0.32x | 0.73x | 0.56x | 1.03x | 0.76x | 0.79x | 0.78x |
| EV / Revenue | 0.67x | 0.52x | 0.95x | 0.75x | 1.28x | 0.97x | 1.01x | 1.01x |
| EV / EBITDA | 9.13x | 7.34x | 14.7x | 16.7x | 29.6x | 16.4x | 16.7x | 16.2x |
| EV / EBIT | 16.1x | 11.8x | 28x | 37.8x | 57.7x | 33x | 32.8x | 31.6x |
| EV / FCF | 13x | 6.44x | 16.4x | 10.1x | 23.2x | 139x | 29.6x | 27.8x |
| FCF Yield | 7.7% | 15.5% | 6.11% | 9.87% | 4.31% | 0.72% | 3.38% | 3.6% |
| Dividend per Share 2 | 50 | 60 | 70 | 100 | 110 | 125.5 | 132.7 | 146 |
| Rate of return | 3.26% | 3.79% | 2.01% | 3.81% | 2.07% | 2.66% | 2.81% | 3.1% |
| EPS 2 | 211.7 | 269.8 | 230.1 | 237 | 210.9 | 333 | 322.6 | 335.2 |
| Distribution rate | 23.6% | 22.2% | 30.4% | 42.2% | 52.2% | 37.7% | 41.1% | 43.6% |
| Net sales 1 | 17,264,828 | 21,571,973 | 19,567,601 | 18,617,601 | 18,915,995 | 22,575,223 | 21,881,153 | 22,254,582 |
| EBITDA 1 | 1,263,768 | 1,535,738 | 1,266,757 | 841,865 | 816,398 | 1,339,339 | 1,325,118 | 1,383,661 |
| EBIT 1 | 718,725 | 952,444 | 667,427 | 371,097 | 418,621 | 663,361 | 673,996 | 709,037 |
| Net income 1 | 937,529 | 1,180,694 | 964,034 | 950,709 | 800,460 | 1,166,375 | 1,144,000 | 1,178,286 |
| Net Debt 1 | 4,750,195 | 4,470,509 | 4,335,540 | 3,577,574 | 4,713,025 | 4,653,538 | 4,837,959 | 5,102,608 |
| Reference price 2 | 1,533.67 | 1,583.67 | 3,487.00 | 2,626.50 | 5,317.00 | 4,715.00 | 4,715.00 | 4,715.00 |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.16x | 0.97x | 16.37x | 2.66% | 110B | |
| 16.2x | 1.25x | 15.48x | 1.96% | 101B | |
| 13.82x | 1.19x | 19.73x | 2.83% | 89.34B | |
| 13.21x | 1.21x | 19.54x | 2.41% | 51.65B | |
| 12.02x | 1.42x | 15.76x | 2.46% | 51.1B | |
| 15.6x | 0.63x | 9.6x | 1.79% | 43.25B | |
| 81.2x | 2.95x | 18.61x | 0.05% | 35.48B | |
| 17.4x | 0.95x | 8.84x | 1.08% | 34.77B | |
| 19.2x | 0.94x | 9.64x | 2.79% | 12.12B | |
| -21.35x | 0.13x | 2.81x | 1.1% | 9.48B | |
| Average | 18.15x | 1.16x | 13.64x | 1.91% | 53.87B | |
| Weighted average by Cap. | 18.42x | 1.21x | 15.73x | 2.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8058 Stock
- Valuation Mitsubishi Corporation
Select your edition
All financial news and data tailored to specific country editions
