Financials Mitsubishi UFJ Financial Group, Inc.

Equities

8306

JP3902900004

Banks

Market Closed - Japan Exchange Other stock markets 12:00:00 23/01/2026 pm IST			5-day change	1st Jan Change
2,835.50 ^JPY	+0.64%		-5.17%	+13.74%

22/01	Asian Equities Traded in the US as American Depositary Receipts Rise in Thursday Trading	MT
22/01	Daimler Truck's Japan Unit, Foxconn to Set Up Electric Bus Maker -- Update	DJ

Projected Income Statement: Mitsubishi UFJ Financial Group, Inc.

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Net sales ¹	60,25,336	60,75,887	45,03,000	47,32,524	48,19,311	57,24,814	61,45,436	65,09,110
Change	-	0.84%	-25.89%	5.1%	1.83%	18.79%	7.35%	5.92%
EBITDA	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
EBIT ¹	12,48,400	12,16,700	15,94,200	18,43,772	15,91,191	23,83,602	26,51,989	28,62,137
Change	-	-2.54%	31.03%	15.65%	-13.7%	49.8%	11.26%	7.92%
Interest Paid	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	10,42,036	14,89,857	15,69,923	20,50,104	25,50,634	30,83,767	32,98,718	35,46,212
Change	-	42.98%	5.37%	30.59%	24.41%	20.9%	6.97%	7.5%
Net income ¹	7,77,018	11,30,840	11,16,496	14,90,781	18,62,946	21,83,854	23,56,540	25,26,834
Change	-	45.54%	-1.27%	33.52%	24.96%	17.23%	7.91%	7.23%
Announcement Date	17/05/21	16/05/22	15/05/23	15/05/24	15/05/25	-	-	-

¹JPY in Million

Estimates

Fiscal Period: March	2021 Q3	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4	2028 Q1	2028 Q2
Net sales ¹	9,03,186	19,82,894	15,03,727	14,54,692	14,04,499	17,12,969	11,24,813	11,98,629	12,56,000	9,23,000	12,41,301	12,46,119	11,31,000	11,13,398	15,35,602	13,76,252	12,09,534	6,97,923	13,58,416	15,77,374	14,10,247	14,18,887	15,26,508	15,95,263	16,58,370	16,77,347	17,19,517	18,34,617
Change	-	119.54%	-24.17%	-3.26%	-3.45%	21.96%	-34.34%	6.56%	4.79%	-26.51%	34.49%	0.39%	-9.24%	-1.56%	37.92%	-10.38%	-12.11%	-42.3%	94.64%	16.12%	-10.6%	0.61%	7.58%	4.5%	3.96%	1.14%	2.51%	6.69%
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT ¹	2,32,571	2,75,370	2,83,452	3,54,048	2,95,530	2,83,670	4,25,185	4,70,091	4,86,247	2,12,680	5,56,609	5,38,720	4,24,935	3,23,508	6,78,151	6,27,203	4,09,333	-1,23,496	5,42,988	7,44,056	5,61,728	5,58,206	6,58,170	6,94,336	-	-	-	-
Change	-	18.4%	2.93%	24.91%	-16.53%	-4.01%	49.89%	10.56%	3.44%	-56.26%	161.71%	-3.21%	-21.12%	-23.87%	109.62%	-7.51%	-34.74%	-130.17%	539.68%	37.03%	-24.5%	-0.63%	17.91%	5.49%	-	-	-	-
Charge d'intérêts	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	2,47,308	2,22,109	4,96,770	5,59,171	4,00,266	33,650	2,41,043	2,92,701	2,50,621	7,85,558	7,03,061	-	5,23,619	2,89,392	7,36,062	-	6,64,245	1,44,540	7,28,615	10,41,903	8,84,500	7,59,700	-	-	-	-	-	-
Change	-	-10.19%	123.66%	12.56%	-28.42%	-91.59%	616.32%	21.43%	-14.38%	213.44%	-10.5%	-	-	-44.73%	154.35%	-	-	-78.24%	404.09%	43%	-15.11%	-14.11%	-	-	-	-	-	-
Net income ¹	2,06,211	1,69,981	3,83,082	3,98,351	2,88,965	60,442	1,13,685	1,17,406	1,12,084	7,67,999	5,58,389	3,68,892	3,70,635	1,92,865	5,55,894	7,02,301	4,90,744	1,14,007	5,46,068	7,46,887	5,39,611	4,37,784	5,51,116	6,61,102	6,09,321	6,43,584	6,83,058	7,35,261
Change	-	-17.57%	125.37%	3.99%	-27.46%	-79.08%	88.09%	3.27%	-4.53%	585.2%	-27.29%	-33.94%	0.47%	-47.96%	188.23%	26.34%	-30.12%	-76.77%	378.98%	36.78%	-27.75%	-18.87%	25.89%	19.96%	-7.83%	5.62%	6.13%	7.64%
Announcement Date	04/02/21	17/05/21	02/08/21	15/11/21	02/02/22	16/05/22	02/08/22	14/11/22	02/02/23	15/05/23	01/08/23	14/11/23	05/02/24	15/05/24	01/08/24	14/11/24	04/02/25	15/05/25	04/08/25	14/11/25	-	-	-	-	-	-	-	-

¹JPY in Million

Estimates

Fiscal Period: March	2022 S1	2023 S1	2024 S1	2025 S1	2025 S2	2026 S1
Net sales ¹	29,58,419	23,23,442	-	68,60,277	-	68,93,775
Change	-	-21.46%	-	-	-	-
EBITDA	-	-	-	-	-	-
Change	-	-	-	-	-	-
EBIT	6,37,500	-	-	-	-	-
Change	-	-	-	-	-	-
Charge d'intérêts	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	10,55,941	5,33,744	12,37,093	17,41,849	-	17,70,518
Change	-	-49.45%	131.78%	40.8%	-	-
Net income ¹	7,81,433	2,31,091	9,27,281	12,58,195	6,04,751	12,92,955
Change	-	-70.43%	301.26%	35.69%	-51.94%	113.8%
Announcement Date	15/11/21	14/11/22	14/11/23	14/11/24	15/05/25	14/11/25

¹JPY in Million

Estimates

Forecast Balance Sheet: Mitsubishi UFJ Financial Group, Inc.

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Net Debt	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-
Announcement Date	17/05/21	16/05/22	15/05/23	15/05/24	15/05/25	-	-	-

Estimates

Cash Flow Forecast: Mitsubishi UFJ Financial Group, Inc.

Fiscal Period: March	2020	2021	2022	2023	2024	2025
CAPEX ¹	1,23,804	1,16,707	1,02,964	1,16,367	1,13,716	1,31,724
Change	-	-5.73%	-11.78%	13.02%	-2.28%	15.84%
Free Cash Flow (FCF) ¹	-	-	-	-	-	-
Change	-	-	-	-	-	-
Announcement Date	10/07/20	09/07/21	08/07/22	24/07/23	30/07/24	07/07/25

¹JPY in Million

Estimates

Forecast Financial Ratios: Mitsubishi UFJ Financial Group, Inc.

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027	2028
Profitability
EBITDA Margin (%)	-	-	-	-	-	-	-	-	-
EBIT Margin (%)	-	20.72%	20.03%	35.4%	38.96%	33.02%	41.64%	43.15%	43.97%
EBT Margin (%)	-	17.29%	24.52%	34.86%	43.32%	52.93%	53.87%	53.68%	54.48%
Net margin (%)	-	12.9%	18.61%	24.79%	31.5%	38.66%	38.15%	38.35%	38.82%
FCF margin (%)	-	-	-	-	-	-	-	-	-
FCF / Net Income (%)	-	-	-	-	-	-	-	-	-
Profitability
ROA	-	0.3%	0.42%	0.27%	0.54%	0.46%	0.53%	0.56%	0.61%
ROE	-	4.7%	6.7%	6.5%	8.1%	9.3%	10.73%	10.86%	11.35%
Financial Health
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-	-
Debt / Free cash flow	-	-	-	-	-	-	-	-	-
Capital Intensity
CAPEX / Current Assets (%)	-	-	-	-	-	-	-	-	-
CAPEX / EBITDA (%)	-	-	-	-	-	-	-	-	-
CAPEX / FCF (%)	-	-	-	-	-	-	-	-	-
Items per share
Cash flow per share ¹	-	-	-	-	-	-	-	-	-
Change	-	-	-	-	-	-	-	-	-
Dividend per Share ¹	-	25	28	32	41	64	74.85	83.75	90.63
Change	-	-	12%	14.29%	28.12%	56.1%	16.95%	11.9%	8.21%
Book Value Per Share ¹	-	1,308	1,350	1,433	1,670	1,783	1,878	1,976	2,085
Change	-	-	3.16%	6.19%	16.56%	6.76%	5.32%	5.21%	5.52%
EPS ¹	-	60.49	88.45	90.73	124.6	160	192.4	210.7	229.7
Change	-	-	46.22%	2.58%	37.39%	28.38%	20.26%	9.5%	9.02%
Nbr of stocks (in thousands)	-	1,28,44,661	1,26,14,694	1,17,54,523	1,18,35,452	1,15,06,514	1,13,34,937	1,13,34,937	1,13,34,937
Announcement Date	-	17/05/21	16/05/22	15/05/23	15/05/24	15/05/25	-	-	-