Valuation Mitsubishi Corporation

Stocks

8058

JP3898400001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-31 EDT			5-day change	1st Jan Change
4,776.00 ^JPY	-0.02%		-2.89%	+33.18%

07-30	Japan's NYK to invest in MidOcean Energy through Mitsubishi unit	RE
07-21	Russia's Sakhalin-2 restarts LNG exports after maintenance, data shows	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	17,487,318	-	-
Change	-	0.23%	110.66%	-27.18%	86.33%	-10.15%	-	-
Enterprise Value (EV) ¹	11,542,936	11,278,853	18,678,222	14,022,554	24,175,054	21,726,688	21,612,909	21,266,900
Change	-	-2.29%	65.6%	-24.93%	72.4%	-10.13%	-0.52%	-1.6%
P/E	7.24x	5.87x	15.2x	11.1x	25.2x	17.6x	16x	14.7x
PBR	0.99x	0.84x	1.58x	1.12x	2.06x	1.8x	1.67x	1.54x
PEG	-	0.2x	-1x	3.72x	-2.3x	0.6x	1.65x	1.63x
Capitalization / Revenue	0.39x	0.32x	0.73x	0.56x	1.03x	0.91x	0.88x	0.85x
EV / Revenue	0.67x	0.52x	0.95x	0.75x	1.28x	1.13x	1.09x	1.04x
EV / EBITDA	9.13x	7.34x	14.7x	16.7x	29.6x	16.2x	16.2x	13.4x
EV / EBIT	16.1x	11.8x	28x	37.8x	57.7x	23.3x	25x	19.7x
EV / FCF	13x	6.44x	16.4x	10.1x	23.2x	42.4x	28.1x	23.8x
FCF Yield	7.7%	15.5%	6.11%	9.87%	4.31%	2.36%	3.56%	4.21%
Dividend per Share ²	50	60	70	100	110	123.5	131.3	143.4
Rate of return	3.26%	3.79%	2.01%	3.81%	2.07%	2.59%	2.75%	3%
EPS ²	211.7	269.8	230.1	237	210.9	272.1	298.5	325.4
Distribution rate	23.6%	22.2%	30.4%	42.2%	52.2%	45.4%	44%	44.1%
Net sales ¹	17,264,828	21,571,973	19,567,601	18,617,601	18,915,995	19,215,896	19,883,986	20,489,758
EBITDA ¹	1,263,768	1,535,738	1,266,757	841,865	816,398	1,338,894	1,331,697	1,591,998
EBIT ¹	718,725	952,444	667,427	371,097	418,621	932,431	863,786	1,077,958
Net income ¹	937,529	1,180,694	964,034	950,709	800,460	962,214	1,041,004	1,166,152
Net Debt ¹	4,750,195	4,470,509	4,335,540	3,577,574	4,713,025	4,239,371	4,125,592	3,779,583
Reference price ²	1,533.67	1,583.67	3,487.00	2,626.50	5,317.00	4,776.00	4,776.00	4,776.00
Nbr of stocks (in thousands)	4,429,086	4,299,102	4,113,187	3,976,768	3,660,340	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, 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	17.55x	1.13x	16.23x	2.58%	110B
ITOCHU CORPORATION	14.41x	1.14x	14.46x	2.21%	88.34B
MITSUI & CO., LTD.	14.34x	1.26x	19.72x	2.78%	87.81B
MARUBENI CORPORATION	14x	1.22x	18.77x	2.3%	53.21B
SUMITOMO CORPORATION	12.5x	1.51x	15.32x	2.39%	49.8B
ADANI ENTERPRISES LIMITED	60.77x	3.36x	21.54x	0.04%	42.66B
TOYOTA TSUSHO CORPORATION	14.98x	0.57x	8.91x	1.93%	39.55B
SAMSUNG C&T CORPORATION	20.86x	1.17x	10.87x	0.92%	39.08B
BUNZL PLC	19.51x	0.91x	9.5x	2.77%	12.11B
ADDTECH AB	37.55x	3.76x	20.39x	1.13%	9.81B
Average	22.65x	1.60x	15.57x	1.91%	53.21B
Weighted average by Cap.	19.60x	1.38x	16.09x	2.11%