Valuation Mitsubishi Corporation

Stocks

8058

JP3898400001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
4,794.00 ^JPY	+2.09%		-0.79%	+33.69%

08-11	Advanced Medical Care Inc. announced that it expects to receive funding from Mitsubishi Corporation	CI
08-09	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	6,792,741	6,808,344	14,342,682	10,444,980	19,462,029	17,558,956	-	-
Change	-	0.23%	110.66%	-27.18%	86.33%	-9.78%	-	-
Enterprise Value (EV) ¹	11,542,936	11,278,853	18,678,222	14,022,554	24,175,054	22,066,992	22,216,779	22,453,090
Change	-	-2.29%	65.6%	-24.93%	72.4%	-8.72%	0.68%	1.06%
P/E	7.24x	5.87x	15.2x	11.1x	25.2x	14.7x	15.4x	14.9x
PBR	0.99x	0.84x	1.58x	1.12x	2.06x	1.73x	1.67x	1.58x
PEG	-	0.2x	-1x	3.72x	-2.3x	0.3x	-3.71x	5.24x
Capitalization / Revenue	0.39x	0.32x	0.73x	0.56x	1.03x	0.8x	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	15.6x	14.3x
EV / EBIT	16.1x	11.8x	28x	37.8x	57.7x	37.7x	36.5x	34.1x
EV / FCF	13x	6.44x	16.4x	10.1x	23.2x	99.4x	28.3x	26x
FCF Yield	7.7%	15.5%	6.11%	9.87%	4.31%	1.01%	3.54%	3.85%
Dividend per Share ²	50	60	70	100	110	122.9	131	143.2
Rate of return	3.26%	3.79%	2.01%	3.81%	2.07%	2.56%	2.73%	2.99%
EPS ²	211.7	269.8	230.1	237	210.9	325.7	312.1	321
Distribution rate	23.6%	22.2%	30.4%	42.2%	52.2%	37.7%	42%	44.6%
Net sales ¹	17,264,828	21,571,973	19,567,601	18,617,601	18,915,995	22,058,394	21,824,396	22,186,474
EBITDA ¹	1,263,768	1,535,738	1,266,757	841,865	816,398	2,045,870	1,425,445	1,566,399
EBIT ¹	718,725	952,444	667,427	371,097	418,621	585,840	608,947	659,000
Net income ¹	937,529	1,180,694	964,034	950,709	800,460	1,150,143	1,123,143	1,151,667
Net Debt ¹	4,750,195	4,470,509	4,335,540	3,577,574	4,713,025	4,508,037	4,657,823	4,894,134
Reference price ²	1,533.67	1,583.67	3,487.00	2,626.50	5,317.00	4,794.00	4,794.00	4,794.00
Nbr of stocks (in thousands)	4,429,086	4,299,102	4,113,187	3,976,768	3,660,340	3,662,694	-	-
Announcement Date	5/10/22	5/9/23	5/2/24	5/2/25	5/1/26	-	-	-

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	14.51x	0.98x	10.61x	2.62%	108B
ITOCHU CORPORATION	14.33x	1.11x	14.34x	2.22%	88.27B
MITSUI & CO., LTD.	13.83x	1.23x	19.35x	2.87%	85.25B
SUMITOMO CORPORATION	12.4x	1.54x	12.91x	2.34%	50.79B
MARUBENI CORPORATION	13.48x	1.27x	15.74x	2.47%	49.76B
ADANI ENTERPRISES LIMITED	60.41x	3.34x	21.43x	0.04%	42.32B
TOYOTA TSUSHO CORPORATION	16.02x	0.62x	9.22x	1.81%	42.5B
SAMSUNG C&T CORPORATION	22.19x	1.26x	11.66x	0.87%	42.91B
BUNZL PLC	19.09x	0.9x	9.44x	2.82%	12.07B
ADDTECH AB	36.3x	3.64x	19.75x	1.17%	9.55B
Average	22.26x	1.59x	14.45x	1.92%	53.18B
Weighted average by Cap.	18.96x	1.35x	14.31x	2.12%