Valuation Mitsubishi Corporation

Stocks

8058

JP3898400001

Diversified Industrial Goods Wholesale

Delayed Japan Exchange 11:32:01 19/08/2026 am IST			5-day change	1st Jan Change
4,631.00 ^JPY	-3.08%		-4.57%	+29.22%

12/08	Advanced Medical Care Inc. announced that it expects to receive funding from Mitsubishi Corporation	CI
10/08	Japan's executives call for FX stability as weak yen intensify import-cost pressure	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	67,92,741	68,08,344	1,43,42,682	1,04,44,980	1,94,62,029	1,75,00,353	-	-
Change	-	0.23%	110.66%	-27.18%	86.33%	-10.08%	-	-
Enterprise Value (EV) ¹	1,15,42,936	1,12,78,853	1,86,78,222	1,40,22,554	2,41,75,054	2,20,08,389	2,21,58,176	2,23,94,487
Change	-	-2.29%	65.6%	-24.93%	72.4%	-8.96%	0.68%	1.07%
P/E	7.24x	5.87x	15.2x	11.1x	25.2x	14.8x	15.4x	15x
PBR	0.99x	0.84x	1.58x	1.12x	2.06x	1.72x	1.66x	1.58x
PEG	-	0.2x	-1x	3.72x	-2.3x	0.3x	-3.64x	5.99x
Capitalization / Revenue	0.39x	0.32x	0.73x	0.56x	1.03x	0.79x	0.8x	0.79x
EV / Revenue	0.67x	0.52x	0.95x	0.75x	1.28x	1x	1.02x	1.01x
EV / EBITDA	9.13x	7.34x	14.7x	16.7x	29.6x	10.8x	15.5x	14.3x
EV / EBIT	16.1x	11.8x	28x	37.8x	57.7x	37.6x	36.4x	34x
EV / FCF	13x	6.44x	16.4x	10.1x	23.2x	109x	26.4x	24.5x
FCF Yield	7.7%	15.5%	6.11%	9.87%	4.31%	0.92%	3.78%	4.08%
Dividend per Share ²	50	60	70	100	110	123.1	131.3	143.4
Rate of return	3.26%	3.79%	2.01%	3.81%	2.07%	2.58%	2.75%	3%
EPS ²	211.7	269.8	230.1	237	210.9	323.7	310	317.8
Distribution rate	23.6%	22.2%	30.4%	42.2%	52.2%	38%	42.4%	45.1%
Net sales ¹	1,72,64,828	2,15,71,973	1,95,67,601	1,86,17,601	1,89,15,995	2,20,58,394	2,17,91,063	2,21,46,474
EBITDA ¹	12,63,768	15,35,738	12,66,757	8,41,865	8,16,398	20,45,870	14,25,445	15,66,399
EBIT ¹	7,18,725	9,52,444	6,67,427	3,71,097	4,18,621	5,85,840	6,08,947	6,59,000
Net income ¹	9,37,529	11,80,694	9,64,034	9,50,709	8,00,460	11,42,857	11,15,286	11,39,667
Net Debt ¹	47,50,195	44,70,509	43,35,540	35,77,574	47,13,025	45,08,037	46,57,823	48,94,134
Reference price ²	1,533.67	1,583.67	3,487.00	2,626.50	5,317.00	4,778.00	4,778.00	4,778.00
Nbr of stocks (in thousands)	44,29,086	42,99,102	41,13,187	39,76,768	36,60,340	36,62,694	-	-
Announcement Date	10/05/22	09/05/23	02/05/24	02/05/25	01/05/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, 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.($)
MITSUBISHI CORPORATION	14.76x	1x	10.76x	2.58%	11TCr
ITOCHU CORPORATION	14.29x	1.1x	14.04x	2.23%	8.76TCr
MITSUI & CO., LTD.	14.12x	1.25x	18.26x	2.81%	8.65TCr
SUMITOMO CORPORATION	12.79x	1.51x	12.79x	2.27%	5.22TCr
MARUBENI CORPORATION	13.17x	1.17x	14.57x	2.42%	5.03TCr
TOYOTA TSUSHO CORPORATION	16.34x	0.66x	10.15x	1.76%	4.33TCr
ADANI ENTERPRISES LIMITED	60.69x	3.35x	21.52x	0.04%	4.25TCr
SAMSUNG C&T CORPORATION	21.9x	1.24x	11.5x	0.88%	4.18TCr
BUNZL PLC	19.21x	0.91x	9.49x	2.8%	1.21TCr
ADDTECH AB	36.43x	3.66x	19.81x	1.17%	952.56Cr
Average	22.37x	1.59x	14.29x	1.9%	5.35TCr
Weighted average by Cap.	19.05x	1.35x	14.06x	2.09%