Valuation Mitsubishi Electric Corporation

Equities

6503

JP3902400005

Consumer Goods Conglomerates

Market Closed - Japan Exchange Other stock markets 01:30:00 2025-11-18 EST			5-day change	1st Jan Change
4,060.00 ^JPY	-4.98%		-5.82%	+51.10%

11-13	Japan's Early Retirement Programs Hit Four-Year High	MT
11-12	Mitsubishi expands HVAC & IT cooling capabilities

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	8,308,175	-	-
Change	-	-17.71%	11.94%	57.39%	7.61%	47.18%	-	-
Enterprise Value (EV) ¹	3,216,050	2,579,659	3,087,756	4,874,785	5,248,225	7,802,791	7,737,437	7,552,113
Change	-	-19.79%	19.7%	57.87%	7.66%	48.67%	-0.84%	-2.4%
P/E ratio	18.7x	14.8x	15.6x	18.5x	17.5x	23.1x	20.5x	18.6x
PBR	1.31x	1x	1.03x	1.4x	1.43x	2.01x	1.93x	1.83x
PEG	-	2.48x	2.53x	0.5x	1.2x	1.8x	1.6x	1.8x
Capitalization / Revenue	0.86x	0.67x	0.67x	1x	1.02x	1.48x	1.43x	1.37x
EV / Revenue	0.77x	0.58x	0.62x	0.93x	0.95x	1.39x	1.33x	1.25x
EV / EBITDA	7.13x	5.57x	6.16x	9.04x	8.56x	11.3x	10.4x	9.57x
EV / EBIT	14x	10.2x	11.8x	14.8x	13.4x	17.3x	15.2x	13.5x
EV / FCF	8.62x	15.4x	170x	15.2x	19.9x	23.1x	26x	21.4x
FCF Yield	11.6%	6.49%	0.59%	6.59%	5.03%	4.32%	3.85%	4.67%
Dividend per Share ²	36	40	40	50	50	55.29	64.47	68.09
Rate of return	2.13%	2.84%	2.53%	1.99%	1.84%	1.36%	1.59%	1.68%
EPS ²	90.03	95.41	101.3	135.7	155.7	175.5	197.8	218
Distribution rate	40%	41.9%	39.5%	36.8%	32.1%	31.5%	32.6%	31.2%
Net sales ¹	4,191,400	4,476,700	5,003,600	5,257,914	5,521,711	5,620,572	5,816,503	6,046,850
EBITDA ¹	451,341	462,944	501,207	539,207	613,278	692,284	742,529	789,175
EBIT ¹	230,100	252,000	262,300	328,525	391,850	449,971	510,682	559,550
Net income ¹	193,100	203,400	213,900	284,949	324,084	360,682	404,271	440,335
Net Debt ¹	-401,975	-397,718	-245,112	-370,748	-396,670	-505,384	-570,738	-756,062
Reference price ²	1,686.50	1,410.00	1,578.50	2,512.00	2,720.00	4,060.00	4,060.00	4,060.00
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	-	-	-

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	24.35x	1.47x	11.9x	1.29%	56.36B
BERKSHIRE HATHAWAY INC.	17.86x	-	-	-.--%	1,086B
HITACHI, LTD.	29.48x	2.24x	14.71x	0.93%	150B
HONEYWELL INTERNATIONAL INC.	19.81x	3.59x	14.01x	2.35%	124B
MITSUBISHI HEAVY INDUSTRIES, LTD.	51x	2.76x	24.96x	0.6%	91.4B
3M COMPANY	24.43x	3.93x	13.89x	1.77%	87.86B
ILLINOIS TOOL WORKS INC.	23.08x	4.85x	16.8x	2.53%	70.03B
DSM-FIRMENICH	24.62x	1.61x	8.87x	3.58%	20.85B
INDUSTRIES QATAR Q.P.S.C.	16.37x	4.3x	13.82x	6.08%	20.49B
Average	25.67x	3.09x	14.87x	2.13%	189.7B
Weighted average by Cap.	21.63x	3.09x	15.72x	0.64%