Valuation Mitsubishi Electric Corporation

Equities

6503

JP3902400005

Consumer Goods Conglomerates

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-05-08 EDT			5-day change	1st Jan Change
6,460.00 ^JPY	+0.19%		+6.41%	+40.89%

05-01	Japan Bank for International Cooperation: signed $1.89 billion Coordinated Loan Agreement for U.S. gas-fired power project for AI data centers	RE
04-28	Mitsubishi Electric's Fiscal-Year Profit Jumps 26%	MT

Company Valuation: Mitsubishi Electric Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,618,025	2,977,377	3,332,868	5,245,533	5,644,895	13,219,411	-	-
Change	-	-17.71%	11.94%	57.39%	7.61%	134.18%	-	-
Enterprise Value (EV) ¹	3,216,050	2,579,659	3,087,756	4,874,785	5,248,225	12,671,019	12,667,095	12,480,765
Change	-	-19.79%	19.7%	57.87%	7.66%	141.43%	-0.03%	-1.47%
P/E ratio	18.7x	14.8x	15.6x	18.5x	17.5x	25.2x	27.8x	25.2x
PBR	1.31x	1x	1.03x	1.4x	1.43x	2.28x	2.87x	2.7x
PEG	-	2.48x	2.53x	0.5x	1.2x	0.9x	0.9x	2.4x
Capitalization / Revenue	0.86x	0.67x	0.67x	1x	1.02x	1.73x	2.17x	2.09x
EV / Revenue	0.77x	0.58x	0.62x	0.93x	0.95x	2.2x	2.08x	1.98x
EV / EBITDA	7.13x	5.57x	6.16x	9.04x	8.56x	20.2x	14.9x	13.8x
EV / EBIT	14x	10.2x	11.8x	14.8x	13.4x	31.1x	21.6x	19.5x
EV / FCF	8.62x	15.4x	170x	15.2x	19.9x	63x	31.9x	27x
FCF Yield	11.6%	6.49%	0.59%	6.59%	5.03%	1.59%	3.13%	3.71%
Dividend per Share ²	36	40	40	50	50	55	63.42	72.23
Rate of return	2.13%	2.84%	2.53%	1.99%	1.84%	1.1%	0.98%	1.12%
EPS ²	90.03	95.41	101.3	135.7	155.7	198.3	232	255.9
Distribution rate	40%	41.9%	39.5%	36.8%	32.1%	27.7%	27.3%	28.2%
Net sales ¹	4,191,400	4,476,700	5,003,600	5,257,914	5,521,711	5,894,700	6,103,710	6,319,167
EBITDA ¹	451,341	462,944	501,207	539,207	613,278	666,879	852,820	904,106
EBIT ¹	230,100	252,000	262,300	328,525	391,850	433,000	586,216	640,803
Net income ¹	193,100	203,400	213,900	284,949	324,084	407,700	471,050	513,213
Net Debt ¹	-401,975	-397,718	-245,112	-370,748	-396,670	-548,392	-552,316	-738,646
Reference price ²	1,686.50	1,410.00	1,578.50	2,512.00	2,720.00	6,460.00	6,460.00	6,460.00
Nbr of stocks (in thousands)	2,145,286	2,111,615	2,111,415	2,088,190	2,075,329	2,046,348	-	-
Announcement Date	4/28/21	4/28/22	4/28/23	4/26/24	4/28/25	4/28/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MITSUBISHI ELECTRIC CORPORATION	36.74x	2.2x	20.2x	0.86%	84.41B
BERKSHIRE HATHAWAY INC.	24.21x	-	-	-.--%	1,028B
HITACHI, LTD.	27.46x	2.07x	13.29x	1%	142B
MITSUBISHI HEAVY INDUSTRIES, LTD.	52.43x	3.14x	26.11x	0.55%	96.76B
3M COMPANY	18.93x	3.33x	11.41x	2.19%	74.74B
ILLINOIS TOOL WORKS INC.	22.52x	4.91x	16.73x	2.51%	73.29B
INDUSTRIES QATAR Q.P.S.C.	15.62x	3.85x	15.21x	4%	20.77B
JARDINE MATHESON HOLDINGS LIMITED	12.43x	0.8x	4.78x	3.44%	20.87B
DSM-FIRMENICH	32.91x	2.17x	11.14x	3.74%	19.61B
Average	27.03x	2.81x	14.86x	2.03%	173.37B
Weighted average by Cap.	26.44x	2.88x	16.59x	0.54%