Valuation Mitsui & Co., Ltd.

Equities

8031

JP3893600001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 02:30:00 2025-06-13 am EDT			5-day change	1st Jan Change
2,905.50 ^JPY	-1.17%		-1.76%	-12.25%

11:34pm	Woodside, Australian gov't extend consultation period for North West Shelf environmental approval	RE
Jun. 04	SA's Competition Tribunal Approves New Forests Asia(Singapore)& Rance Timber Deal With Conditions	RE

Company Valuation: Mitsui & Co., Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,567,218	3,849,840	5,327,775	6,108,177	10,639,832	8,448,845	-	-
Change	-	49.96%	38.39%	14.65%	74.19%	-20.59%	-	-
Enterprise Value (EV) ¹	5,872,166	7,533,427	9,077,370	9,758,607	14,517,684	11,908,199	12,469,092	12,075,789
Change	-	28.29%	20.49%	7.5%	48.77%	-17.97%	1.84%	-3.15%
P/E ratio	6.65x	11.6x	5.93x	5.7x	10.1x	9.13x	10.7x	9.72x
PBR	0.67x	0.84x	0.95x	0.99x	1.41x	1.07x	1.06x	0.98x
PEG	-	-1x	0x	0.2x	-4.49x	-0.7x	-0.9x	0.99x
Capitalization / Revenue	0.37x	0.48x	0.45x	0.43x	0.8x	0.55x	0.57x	0.57x
EV / Revenue	0.85x	0.94x	0.77x	0.68x	1.09x	0.81x	0.84x	0.81x
EV / EBITDA	11.5x	15.7x	10.8x	10.1x	17.7x	16.7x	15.1x	14.5x
EV / EBIT	23.1x	36.7x	16.7x	14.1x	27.6x	29.7x	26.8x	23.3x
EV / FCF	17.2x	16.7x	14.5x	11.2x	33.2x	13.9x	39.7x	25.5x
FCF Yield	5.81%	5.98%	6.89%	8.91%	3.01%	7.18%	2.52%	3.92%
Dividend per Share ²	40	42.5	52.5	70	85	100	115.8	116
Rate of return	5.32%	3.69%	3.16%	3.4%	2.39%	3.57%	3.94%	3.94%
EPS ²	113.1	99.64	280.8	360.9	352.8	306.7	275.5	302.6
Distribution rate	35.4%	42.7%	18.7%	19.4%	24.1%	32.6%	42%	38.3%
Net sales ¹	6,885,033	8,010,235	11,757,559	14,306,402	13,324,942	14,662,620	14,887,124	14,828,825
EBITDA ¹	510,663	478,681	841,456	966,108	818,997	714,384	825,793	834,601
EBIT ¹	254,538	205,042	545,060	693,419	525,424	400,654	464,936	518,342
Net income ¹	391,513	335,458	914,722	1,130,630	1,063,684	900,342	781,302	855,279
Net Debt ¹	3,304,948	3,683,587	3,749,595	3,650,430	3,877,852	3,863,904	4,020,247	3,626,944
Reference price ²	751.75	1,151.00	1,664.00	2,058.00	3,553.00	2,940.00	2,940.00	2,940.00
Nbr of stocks (in thousands)	3,414,990	3,344,779	3,201,788	2,968,016	2,994,605	2,873,757	-	-
Announcement Date	5/1/20	4/30/21	5/2/22	5/2/23	5/1/24	5/1/25	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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 & CO., LTD.	9.39x	0.87x	14.26x	3.42%	58.78B
MITSUBISHI CORPORATION	15.63x	0.83x	14.3x	3.79%	74.8B
ITOCHU CORPORATION	11.89x	0.94x	11.54x	2.71%	72.73B
ADANI ENTERPRISES LIMITED	51.29x	3.19x	17.33x	0.05%	34.25B
MARUBENI CORPORATION	9.53x	0.91x	13.43x	3.34%	33.06B
SUMITOMO CORPORATION	7.85x	0.99x	11.15x	3.62%	30.48B
TOYOTA TSUSHO CORPORATION	8.8x	0.4x	6.65x	3.41%	22.12B
SAMSUNG C&T CORPORATION	12x	0.61x	6.38x	1.61%	20.23B
BUNZL PLC	16.19x	0.83x	8.53x	3.23%	10.24B
ADDTECH AB	46.02x	4.03x	24.43x	0.94%	9.17B
Average	18.86x	1.36x	12.80x	2.61%	36.58B
Weighted average by Cap.	16.19x	1.14x	12.88x	2.88%