Valuation Mitsuba Corporation

Stocks

Delayed Japan Exchange 10:13:58 2026-09-13 pm EDT			5-day change	1st Jan Change
1,323.00 ^JPY	+1.53%		-1.79%	+26.00%

Sep. 01	KG Motors Co., Ltd. announced that it has received ¥470 million in funding from a group of investors	CI
Aug. 05	Mitsuba Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	30,345	16,560	23,363	73,086	36,699	54,813
Change	-	-45.43%	41.08%	212.83%	-49.79%	49.36%
Enterprise Value (EV) ¹	148,166	130,091	126,430	141,828	99,102	97,649
Change	-	-12.2%	-2.81%	12.18%	-30.13%	-1.47%
P/E	47.4x	253x	25.4x	10.1x	3.79x	5.97x
PBR	0.52x	0.24x	0.35x	0.72x	0.38x	0.46x
PEG	-	-2.8x	0x	0x	0.1x	-0.77x
Capitalization / Revenue	0.11x	0.06x	0.07x	0.21x	0.11x	0.16x
EV / Revenue	0.55x	0.45x	0.4x	0.41x	0.28x	0.28x
EV / EBITDA	5.9x	5.49x	5.37x	3.8x	2.7x	2.61x
EV / EBIT	17.3x	18.1x	18.8x	6.7x	4.68x	4.08x
EV / FCF	29.9x	-36.6x	8.11x	6.68x	4.16x	13.2x
FCF Yield	3.34%	-2.73%	12.3%	15%	24%	7.6%
Dividend per Share ²	-	3	3	6	10	20
Rate of return	-	0.81%	0.57%	0.37%	1.22%	1.68%
EPS ²	14.3	1.46	20.59	162.2	216.5	199.6
Distribution rate	-	205%	14.6%	3.7%	4.62%	10%
Net sales ¹	269,202	286,482	319,500	344,154	349,353	348,599
EBITDA ¹	25,117	23,692	23,548	37,332	36,645	37,372
EBIT ¹	8,549	7,188	6,719	21,153	21,156	23,910
Net income ¹	732	83	1,185	13,741	11,864	11,820
Net Debt ¹	117,821	113,531	103,067	68,742	62,403	42,836
Reference price ²	678.00	370.00	522.00	1,633.00	820.00	1,192.00
Nbr of stocks (in thousands)	44,757	44,756	44,756	44,756	44,755	45,984
Announcement Date	6/25/21	6/23/22	6/22/23	6/20/24	6/25/25	6/24/26

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.($)
MITSUBA CORPORATION	-	-	-	-	390M
SUMITOMO ELECTRIC INDUSTRIES, LTD.	18.07x	1.23x	9.58x	2.05%	42.2B
WEICHAI POWER CO., LTD.	14.91x	0.69x	5.1x	3.87%	34.05B
DENSO CORPORATION	12.22x	0.58x	5.09x	3.82%	31.36B
HYUNDAI MOBIS CO.,LTD	8.86x	0.53x	6.78x	1.69%	27.41B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	14.39x	2.63x	9.05x	4.22%	20.37B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	30.49x	1.2x	12.74x	0.6%	18.11B
MAGNA INTERNATIONAL INC.	10.6x	0.5x	4.85x	3%	17.54B
CONTINENTAL AG	13.45x	1.37x	7.1x	4.09%	16.37B
BOSCH LIMITED	47.55x	5.2x	36.34x	0.76%	14.94B
Average	18.95x	1.55x	10.74x	2.68%	22.27B
Weighted average by Cap.	17.35x	1.32x	9.37x	2.75%