Valuation Mitsubishi Corporation

Stocks

8058

JP3898400001

Diversified Industrial Goods Wholesale

Delayed Japan Exchange Other stock markets 00:43:17 2026-06-17 EDT			5-day change	1st Jan Change
4,632.00 ^JPY	+0.81%		+0.43%	+29.25%

06-15	Certain Common Stock of PowerX,Inc. are subject to a Lock-Up Agreement Ending on 16-JUN-2026.	CI
06-11	Woodside Energy to increase Browse gas project interest to 41%	AN

Company Valuation: Mitsubishi Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,792,741	6,808,344	14,342,682	10,444,980	19,463,181	16,824,586	-	-
Change	-	0.23%	110.66%	-27.18%	86.34%	-13.56%	-	-
Enterprise Value (EV) ¹	11,542,936	11,278,853	18,678,222	14,022,554	24,176,206	21,201,460	21,473,255	21,133,373
Change	-	-2.29%	65.6%	-24.93%	72.41%	-12.3%	1.28%	-1.58%
P/E Ratio	7.24x	5.87x	15.2x	11.1x	25.2x	17.9x	16.2x	14.1x
PBR	0.99x	0.84x	1.58x	1.12x	2.06x	1.79x	1.67x	1.52x
PEG	-	0.2x	-1x	3.72x	-2.3x	0.8x	1.6x	1x
Capitalization / Revenue	0.39x	0.32x	0.73x	0.56x	1.03x	0.84x	0.83x	0.79x
EV / Revenue	0.67x	0.52x	0.95x	0.75x	1.28x	1.06x	1.06x	1x
EV / EBITDA	9.13x	7.34x	14.7x	16.7x	29.6x	15.2x	17.2x	14.8x
EV / EBIT	16.1x	11.8x	28x	37.8x	57.8x	26.2x	26.8x	22.5x
EV / FCF	13x	6.44x	16.4x	10.1x	23.2x	32.1x	36.1x	-
FCF Yield	7.7%	15.5%	6.11%	9.87%	4.31%	3.11%	2.77%	-
Dividend per Share ²	50	60	70	100	110	123.2	128.4	143.1
Rate of return	3.26%	3.79%	2.01%	3.81%	2.07%	2.68%	2.79%	3.11%
EPS ²	211.7	269.8	230.1	237	210.9	256.8	283.3	325
Distribution rate	23.6%	22.2%	30.4%	42.2%	52.2%	48%	45.3%	44%
Net sales ¹	17,264,828	21,571,973	19,567,601	18,617,601	18,915,995	20,035,216	20,310,592	21,202,866
EBITDA ¹	1,263,768	1,535,738	1,266,757	841,865	816,398	1,398,454	1,246,508	1,431,717
EBIT ¹	718,725	952,444	667,427	371,097	418,621	810,446	800,313	939,570
Net income ¹	937,529	1,180,694	964,034	950,709	800,460	914,539	1,013,803	1,131,940
Net Debt ¹	4,750,195	4,470,509	4,335,540	3,577,574	4,713,025	4,376,874	4,648,669	4,308,787
Reference price ²	1,533.67	1,583.67	3,487.00	2,626.50	5,317.00	4,595.00	4,595.00	4,595.00
Nbr of stocks (in thousands)	4,429,086	4,299,102	4,113,187	3,976,768	3,660,557	3,661,499	-	-
Announcement Date	5/10/22	5/9/23	5/2/24	5/2/25	5/1/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITSUBISHI CORPORATION	18.41x	1.08x	15.51x	2.61%	105B
MITSUI & CO., LTD.	14.1x	1.25x	20.62x	2.77%	83.07B
ITOCHU CORPORATION	13.54x	1.08x	12.56x	2.36%	81.01B
SAMSUNG C&T CORPORATION	30.27x	1.72x	15.83x	0.62%	52.6B
MARUBENI CORPORATION	13.62x	1.18x	18.35x	2.37%	50.24B
SUMITOMO CORPORATION	12.13x	1.43x	14.8x	2.42%	47.87B
TOYOTA TSUSHO CORPORATION	18.22x	0.72x	11.32x	1.85%	42.22B
ADANI ENTERPRISES LIMITED	58.62x	3.19x	22.59x	0.04%	40.54B
BUNZL PLC	17.87x	0.86x	8.95x	3.01%	11B
ADDTECH AB	41.5x	3.86x	22.27x	1.05%	9.33B
Average	23.83x	1.64x	16.28x	1.91%	52.27B
Weighted average by Cap.	20.63x	1.39x	16.30x	2.08%