|
Market Closed -
Japan Exchange
02:30:00 2026-10-28 am EDT
|
5-day change | 1st Jan Change | ||
| 4,847.00 JPY | -1.80% |
|
+2.87% | +35.16% |
| 01:42am | Japan's Kyushu Electric Power to buy 12 LNG cargoes a year from Canadian expansion project | RE |
| Oct. 27 | Peru's Antamina copper mine halts operations after worker death | 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 | 17,753,078 | - | - |
| Change | - | 0.23% | 110.66% | -27.18% | 86.33% | -8.78% | - | - |
| Enterprise Value (EV) 1 | 11,542,936 | 11,278,853 | 18,678,222 | 14,022,554 | 24,175,054 | 22,406,616 | 22,591,037 | 22,855,687 |
| Change | - | -2.29% | 65.6% | -24.93% | 72.4% | -7.32% | 0.82% | 1.17% |
| P/E | 7.24x | 5.87x | 15.2x | 11.1x | 25.2x | 14.4x | 14.9x | 14.5x |
| PBR | 0.99x | 0.84x | 1.58x | 1.12x | 2.06x | 1.78x | 1.68x | 1.59x |
| PEG | - | 0.2x | -1x | 3.72x | -2.3x | 0.2x | -4.56x | 4.86x |
| Capitalization / Revenue | 0.39x | 0.32x | 0.73x | 0.56x | 1.03x | 0.78x | 0.81x | 0.8x |
| EV / Revenue | 0.67x | 0.52x | 0.95x | 0.75x | 1.28x | 0.98x | 1.03x | 1.03x |
| EV / EBITDA | 9.13x | 7.34x | 14.7x | 16.7x | 29.6x | 16.6x | 17x | 16.5x |
| EV / EBIT | 16.1x | 11.8x | 28x | 37.8x | 57.7x | 33.8x | 33.5x | 32.2x |
| EV / FCF | 13x | 6.44x | 16.4x | 10.1x | 23.2x | 142x | 30.3x | 28.4x |
| FCF Yield | 7.7% | 15.5% | 6.11% | 9.87% | 4.31% | 0.7% | 3.3% | 3.52% |
| 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% | 2.59% | 2.74% | 3.01% |
| EPS 2 | 211.7 | 269.8 | 230.1 | 237 | 210.9 | 336.5 | 325.5 | 335.2 |
| Distribution rate | 23.6% | 22.2% | 30.4% | 42.2% | 52.2% | 37.3% | 40.8% | 43.6% |
| Net sales 1 | 17,264,828 | 21,571,973 | 19,567,601 | 18,617,601 | 18,915,995 | 22,856,023 | 21,976,653 | 22,254,582 |
| EBITDA 1 | 1,263,768 | 1,535,738 | 1,266,757 | 841,865 | 816,398 | 1,352,589 | 1,329,868 | 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 | 1,176,375 | 1,147,750 | 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 | 4,847.00 | 4,847.00 | 4,847.00 |
| 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 | 5/10/22 | 5/9/23 | 5/2/24 | 5/2/25 | 5/1/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.67x | 0.99x | 16.81x | 2.54% | 115B | |
| 16.65x | 1.28x | 15.84x | 1.91% | 104B | |
| 14.16x | 1.21x | 19.94x | 2.74% | 91.7B | |
| 13.42x | 1.23x | 19.62x | 2.36% | 52.48B | |
| 12.56x | 1.47x | 16.2x | 2.34% | 53.28B | |
| 15.96x | 0.64x | 9.72x | 1.73% | 44.47B | |
| 81.27x | 2.95x | 18.62x | 0.05% | 35.49B | |
| 18.18x | 1x | 9.26x | 1.03% | 36.28B | |
| 19.56x | 0.95x | 9.81x | 2.74% | 12.28B | |
| -23.03x | 0.15x | 3.27x | 1.02% | 10.18B | |
| Average | 18.34x | 1.19x | 13.91x | 1.85% | 55.42B | |
| Weighted average by Cap. | 18.65x | 1.23x | 16.00x | 2.07% |
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
