Valuation Mitsui Chemicals, Inc.

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-03-13 am EDT			5-day change	1st Jan Change
1,931.50 ^JPY	-1.05%		-9.11%	-3.52%

Mar. 10	Japanese Chemical Firms Reduce Output Amid Iran Conflict Disruption	MT
Mar. 10	Mitsui Chemicals cuts output with other Japanese companies amid Iran crisis	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	684,842	597,105	651,757	823,488	626,098	723,589	-	-
Change	-	-12.81%	9.15%	26.35%	-23.97%	15.57%	-	-
Enterprise Value (EV) ¹	999,071	1,038,543	1,203,696	1,369,954	1,193,460	1,265,097	1,303,112	1,313,475
Change	-	3.95%	15.9%	13.81%	-12.88%	6%	3%	0.8%
P/E ratio	11.7x	5.46x	7.91x	16.5x	19.6x	16.7x	10.7x	9.04x
PBR	1.13x	0.84x	0.82x	0.95x	0.74x	0.83x	0.79x	0.75x
PEG	-	0.1x	-0.3x	-0.4x	-0.6x	0.5x	0.2x	0.5x
Capitalization / Revenue	0.57x	0.37x	0.35x	0.47x	0.35x	0.43x	0.41x	0.4x
EV / Revenue	0.82x	0.64x	0.64x	0.78x	0.66x	0.76x	0.74x	0.72x
EV / EBITDA	6.52x	4.49x	5.44x	8.09x	6.7x	6.41x	5.63x	5.18x
EV / EBIT	11.7x	7.05x	9.33x	18.5x	15.2x	14.2x	11.1x	9.72x
EV / FCF	10.3x	-9.22x	-236x	36.6x	21.6x	13.6x	41.4x	28x
FCF Yield	9.69%	-10.8%	-0.42%	2.73%	4.63%	7.38%	2.42%	3.58%
Dividend per Share ²	50	60	60	70	75	75.45	81	92.11
Rate of return	2.86%	3.88%	3.52%	3.23%	4.49%	3.91%	4.19%	4.77%
EPS ²	149	282.7	215.6	131.5	85.28	116	180	213.6
Distribution rate	33.6%	21.2%	27.8%	53.2%	87.9%	65.1%	45%	43.1%
Net sales ¹	1,211,725	1,612,688	1,879,547	1,749,743	1,809,164	1,674,606	1,759,989	1,815,453
EBITDA ¹	153,242	231,532	221,078	169,373	178,104	197,500	231,536	253,540
EBIT ¹	85,140	147,310	128,998	74,124	78,336	89,089	116,964	135,170
Net income ¹	57,873	109,990	82,936	49,999	32,242	42,133	66,438	78,308
Net Debt ¹	314,229	441,438	551,939	546,466	567,362	541,507	579,523	589,886
Reference price ²	1,747.50	1,545.00	1,705.00	2,165.50	1,671.00	1,931.50	1,931.50	1,931.50
Nbr of stocks (in thousands)	391,898	386,476	382,262	380,276	374,685	374,626	-	-
Announcement Date	5/13/21	5/13/22	5/12/23	5/15/24	5/13/25	-	-	-

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.($)
MITSUI CHEMICALS, INC.	16.83x	0.76x	6.44x	3.87%	4.59B
AIR LIQUIDE	24.42x	3.88x	12.46x	2.26%	114B
SABIC	32.05x	1.5x	8.52x	5.42%	46.25B
WANHUA CHEMICAL GROUP CO., LTD.	21.97x	1.82x	11.06x	1.41%	39.47B
NINGXIA BAOFENG ENERGY GROUP CO., LTD.	20.36x	5.33x	15.02x	2.15%	35.71B
HENGLI PETROCHEMICAL CO.,LTD.	22.75x	1.17x	11.14x	2.12%	23.04B
LYONDELLBASELL INDUSTRIES N.V.	26.78x	1.15x	11.38x	5.18%	23.95B
NAN YA PLASTICS CORPORATION	27.96x	2.45x	20.21x	2.5%	19.28B
GANFENG LITHIUM GROUP CO., LTD.	292.2x	7.61x	54.24x	0.02%	19.92B
Average	53.93x	2.85x	16.72x	2.77%	36.2B
Weighted average by Cap.	41.29x	3.16x	14.77x	2.7%