Valuation Mitsubishi Estate Co., Ltd.
Equities
8802
JP3899600005
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,858.00 JPY | +3.18% |
|
+6.52% | +75.32% |
| Nov. 25 | Tokyo Sees Surge in Short-Term Condo Flips | MT |
| Nov. 10 | Tranche Update on Mitsubishi Estate Co., Ltd.'s Equity Buyback Plan announced on May 12, 2025. | CI |
Company Valuation: Mitsubishi Estate Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,586,793 | 2,405,831 | 2,052,406 | 3,525,844 | 3,030,228 | 4,678,152 | - | - |
| Change | - | -7% | -14.69% | 71.79% | -14.06% | 54.38% | - | - |
| Enterprise Value (EV) 1 | 4,936,172 | 4,910,131 | 4,694,023 | 6,383,763 | 6,113,380 | 7,888,085 | 8,027,222 | 8,136,314 |
| Change | - | -0.53% | -4.4% | 36% | -4.24% | 29.03% | 1.76% | 1.36% |
| P/E ratio | 19.1x | 15.6x | 12.6x | 21.1x | 16.1x | 23.4x | 20.8x | 19x |
| PBR | 1.4x | 1.2x | 0.95x | 1.47x | 1.18x | 1.81x | 1.75x | 1.68x |
| PEG | - | 1x | 1.61x | 4.13x | 1.1x | 2.5x | 1.7x | 1.91x |
| Capitalization / Revenue | 2.14x | 1.78x | 1.49x | 2.34x | 1.92x | 2.58x | 2.51x | 2.42x |
| EV / Revenue | 4.09x | 3.64x | 3.41x | 4.24x | 3.87x | 4.35x | 4.31x | 4.21x |
| EV / EBITDA | 15.7x | 13.3x | 12.1x | 16.9x | 14.4x | 17.8x | 17.1x | 16.1x |
| EV / EBIT | 22x | 17.6x | 15.8x | 22.9x | 19.8x | 23.6x | 22.4x | 21x |
| EV / FCF | -33.8x | -146x | -111x | -38.2x | -164x | -57x | -640x | -190x |
| FCF Yield | -2.96% | -0.69% | -0.9% | -2.62% | -0.61% | -1.76% | -0.16% | -0.53% |
| Dividend per Share 2 | 31 | 36 | 38 | 40 | 43 | 46.8 | 51.2 | 55.89 |
| Rate of return | 1.6% | 1.98% | 2.41% | 1.44% | 1.77% | 1.21% | 1.33% | 1.45% |
| EPS 2 | 101.3 | 116.4 | 125.5 | 132 | 151 | 165.2 | 185.1 | 203.5 |
| Distribution rate | 30.6% | 30.9% | 30.3% | 30.3% | 28.5% | 28.3% | 27.7% | 27.5% |
| Net sales 1 | 1,207,594 | 1,349,489 | 1,377,827 | 1,504,687 | 1,579,812 | 1,814,899 | 1,864,037 | 1,934,775 |
| EBITDA 1 | 313,501 | 370,558 | 388,283 | 376,928 | 425,889 | 442,104 | 470,406 | 506,693 |
| EBIT 1 | 224,394 | 278,977 | 296,702 | 278,627 | 309,232 | 333,733 | 358,065 | 387,790 |
| Net income 1 | 135,655 | 155,171 | 165,343 | 168,432 | 189,356 | 201,969 | 221,177 | 237,013 |
| Net Debt 1 | 2,349,379 | 2,504,300 | 2,641,617 | 2,857,919 | 3,083,152 | 3,209,932 | 3,349,069 | 3,458,162 |
| Reference price 2 | 1,932.50 | 1,819.00 | 1,576.50 | 2,784.50 | 2,432.00 | 3,858.00 | 3,858.00 | 3,858.00 |
| Nbr of stocks (in thousands) | 1,338,573 | 1,322,612 | 1,301,875 | 1,266,239 | 1,245,982 | 1,212,585 | - | - |
| Announcement Date | 5/13/21 | 5/12/22 | 5/11/23 | 5/10/24 | 5/12/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.35x | 4.35x | 17.84x | 1.21% | 30.03B | |
| 12.82x | 4.23x | 11.79x | 3.78% | 36.95B | |
| 8.07x | 1.51x | 3.05x | 7.18% | 34.17B | |
| 18.52x | 3.47x | 17.25x | 1.89% | 32.1B | |
| 21.33x | 1.44x | 9.1x | 1.27% | 27.88B | |
| 7.11x | 1.19x | 6.48x | 5.04% | 25.87B | |
| 17.27x | 7.11x | 20.02x | 1.09% | 23.48B | |
| 10.21x | 2.24x | 7.18x | 2.27% | 19.24B | |
| 39.99x | 17.88x | 58.08x | 0.93% | 19.11B | |
| Average | 17.63x | 4.82x | 16.75x | 2.74% | 27.65B | |
| Weighted average by Cap. | 16.84x | 4.31x | 15.14x | 2.95% |
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
- Equities
- 8802 Stock
- Valuation Mitsubishi Estate Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
