Valuation Mitsuba Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 10/07/2026 pm IST			5-day change	1st Jan Change
1,172.00 ^JPY	+0.17%		-5.10%	+12.05%

09/07	Mitsuba Completes Tender Offer for Ryomo Systems	MT
08/07	Mitsuba Corporation and Chubu Electric Power Company, Incorporated completed the acquisition of remaining 48.7% stake in Ryomo Systems Co.,Ltd..	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	1,48,166	1,30,091	1,26,430	1,41,828	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	-
Rate of return	-	0.81%	0.57%	0.37%	1.22%	-
EPS ²	14.3	1.46	20.59	162.2	216.5	199.6
Distribution rate	-	205%	14.6%	3.7%	4.62%	-
Net sales ¹	2,69,202	2,86,482	3,19,500	3,44,154	3,49,353	3,48,599
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	1,17,821	1,13,531	1,03,067	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	25/06/21	23/06/22	22/06/23	20/06/24	25/06/25	24/06/26

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	-	-	-	-	33Cr
SUMITOMO ELECTRIC INDUSTRIES, LTD.	23.37x	1.57x	12.17x	1.61%	4.99TCr
WEICHAI POWER CO., LTD.	17.79x	0.74x	5.44x	3.28%	3.58TCr
DENSO CORPORATION	12.02x	0.64x	5.35x	3.79%	3.22TCr
HYUNDAI MOBIS CO.,LTD	10.33x	0.63x	8.21x	1.43%	2.9TCr
FUYAO GLASS INDUSTRY GROUP CO., LTD.	12.79x	2.32x	8.16x	4.57%	1.9TCr
MAGNA INTERNATIONAL INC.	10.62x	0.5x	4.89x	3.08%	1.75TCr
CONTINENTAL AG	12.19x	1.06x	6.05x	4.12%	1.67TCr
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	27.48x	1.1x	11.53x	0.59%	1.58TCr
NINGBO TUOPU GROUP CO.,LTD.	31.01x	2.87x	17.09x	0.99%	1.47TCr
Average	17.51x	1.27x	8.76x	2.6%	2.31TCr
Weighted average by Cap.	17.40x	1.19x	8.62x	2.58%