Valuation Mitsubishi Logistics Corporation Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 02:45:42 06/10/26 am AEDT			5-day change	1st Jan Change
8.250 ^EUR	+1.85%		-4.12%	+27.34%

03/10	Tranche Update on Mitsubishi Logistics Corporation's Equity Buyback Plan announced on February 27, 2026.	CI
19/08	Mitsubishi Logistics Plans $40 Million Investment in Two New Distribution Centers in US	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	246,771	243,034	378,569	351,382	453,329	496,049	-	-
Change	-	-1.51%	55.77%	-7.18%	29.01%	9.42%	-	-
Enterprise Value (EV) ¹	296,708	279,313	434,916	398,064	493,543	590,965	636,242	641,421
Change	-	-5.86%	55.71%	-8.47%	23.99%	19.74%	7.66%	0.81%
P/E	13.9x	9.09x	13.8x	11.3x	8.48x	19x	15.1x	20.5x
PBR	0.72x	0.69x	0.93x	0.93x	1.2x	1.36x	1.35x	1.36x
PEG	-	0.2x	2.7x	0.6x	0.1x	-0.4x	0.6x	-0.8x
Capitalization / Revenue	0.96x	0.81x	1.49x	1.24x	1.66x	1.75x	1.7x	1.62x
EV / Revenue	1.15x	0.93x	1.71x	1.4x	1.8x	2.09x	2.17x	2.09x
EV / EBITDA	8.83x	7.21x	12.4x	10.5x	14.7x	16.3x	16x	14.6x
EV / EBIT	16.4x	12.1x	23x	19.6x	31x	34x	33.3x	31.5x
EV / FCF	42.4x	10.7x	-36.2x	8.82x	15.1x	-257x	-48.5x	-36.6x
FCF Yield	2.36%	9.35%	-2.77%	11.3%	6.64%	-0.39%	-2.06%	-2.73%
Dividend per Share ²	16	18	24	32	38	42.6	44.4	47.5
Rate of return	2.63%	2.89%	2.41%	3.31%	2.88%	2.92%	3.04%	3.25%
EPS ²	43.89	68.4	71.89	85.92	155.8	77.02	96.69	71.36
Distribution rate	36.5%	26.3%	33.4%	37.2%	24.4%	55.3%	45.9%	66.6%
Net sales ¹	257,230	300,594	254,507	284,069	273,446	282,820	292,620	306,650
EBITDA ¹	33,609	38,741	34,978	38,004	33,631	36,307	39,668	43,869
EBIT ¹	18,144	23,027	18,941	20,310	15,928	17,380	19,080	20,350
Net income ¹	17,892	27,226	27,787	31,864	54,773	26,100	32,120	23,412
Net Debt ¹	49,937	36,279	56,347	46,682	40,214	94,916	140,192	145,371
Reference price ²	608.00	622.00	995.00	967.00	1,321.00	1,461.00	1,461.00	1,461.00
Nbr of stocks (in thousands)	405,873	390,731	380,472	363,374	343,171	339,527	-	-
Announcement Date	28/4/22	28/4/23	30/4/24	30/4/25	30/4/26	-	-	-

¹JPY in Million²JPY

Estimates

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.($)
UNITED PARCEL SERVICE, INC.	15.35x	1.09x	7.94x	7.05%	79.14B
DHL GROUP	16.18x	0.97x	7.17x	3.52%	70.69B
FEDEX CORPORATION	14.15x	0.86x	7.59x	2.06%	68.72B
DSV A/S	29.17x	1.21x	10.39x	0.58%	43.13B
POSTE ITALIANE S.P.A.	12.58x	9.38x	28.91x	5.47%	41.62B
KUEHNE UND NAGEL INTERNATIONAL AG	25.12x	1.17x	12.55x	3.04%	32.15B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.64x	1.84x	17.64x	0.82%	25.02B
S.F. HOLDING CO., LTD.	13.95x	0.4x	3.99x	2.98%	22.92B
ZTO EXPRESS (CAYMAN) INC.	9.91x	1.42x	5.22x	4.26%	14.82B
Average	17.89x	2.04x	11.27x	3.31%	44.25B
Weighted average by Cap.	17.58x	1.94x	10.85x	3.64%