Valuation Mitsubishi Logistics Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-10 EST			5-day change	1st Jan Change
1,237.50 ^JPY	+2.36%		-4.33%	+3.34%

10-30	Mitsubishi Logistics Corporation Reports Earnings Results for the Half Year Ended September 30, 2026	CI
10-30	Mitsubishi Logistics Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	246,771	243,034	378,569	351,382	453,329	417,880	-	-
Change	-	-1.51%	55.77%	-7.18%	29.01%	-7.82%	-	-
Enterprise Value (EV) ¹	296,708	279,313	434,916	398,064	493,543	511,557	558,073	563,252
Change	-	-5.86%	55.71%	-8.47%	23.99%	3.65%	9.09%	0.93%
P/E	13.9x	9.09x	13.8x	11.3x	8.48x	15.9x	12.8x	17.3x
PBR	0.72x	0.69x	0.93x	0.93x	1.2x	1.15x	1.14x	1.15x
PEG	-	0.2x	2.7x	0.6x	0.1x	-0.3x	0.5x	-0.7x
Capitalization / Revenue	0.96x	0.81x	1.49x	1.24x	1.66x	1.48x	1.43x	1.36x
EV / Revenue	1.15x	0.93x	1.71x	1.4x	1.8x	1.81x	1.91x	1.84x
EV / EBITDA	8.83x	7.21x	12.4x	10.5x	14.7x	13.9x	14.1x	12.8x
EV / EBIT	16.4x	12.1x	23x	19.6x	31x	29.4x	29.2x	27.7x
EV / FCF	42.4x	10.7x	-36.2x	8.82x	15.1x	-222x	-42.5x	-32.2x
FCF Yield	2.36%	9.35%	-2.77%	11.3%	6.64%	-0.45%	-2.35%	-3.11%
Dividend per Share ²	16	18	24	32	38	42.6	44.4	47.5
Rate of return	2.63%	2.89%	2.41%	3.31%	2.88%	3.44%	3.59%	3.84%
EPS ²	43.89	68.4	71.89	85.92	155.8	77.9	96.69	71.36
Distribution rate	36.5%	26.3%	33.4%	37.2%	24.4%	54.7%	45.9%	66.6%
Net sales ¹	257,230	300,594	254,507	284,069	273,446	282,820	292,620	306,650
EBITDA ¹	33,609	38,741	34,978	38,004	33,631	36,683	39,668	43,869
EBIT ¹	18,144	23,027	18,941	20,310	15,928	17,380	19,080	20,350
Net income ¹	17,892	27,226	27,787	31,864	54,773	26,100	32,120	23,412
Net Debt ¹	49,937	36,279	56,347	46,682	40,214	93,677	140,192	145,371
Reference price ²	608.00	622.00	995.00	967.00	1,321.00	1,237.50	1,237.50	1,237.50
Nbr of stocks (in thousands)	405,873	390,731	380,472	363,374	343,171	337,681	-	-
Announcement Date	4/28/22	4/28/23	4/30/24	4/30/25	4/30/26	-	-	-

¹JPY in Million²JPY

Estimates

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 LOGISTICS CORPORATION	15.52x	1.77x	13.68x	3.52%	2.58B
UNITED PARCEL SERVICE, INC.	19.01x	1.24x	9.08x	5.91%	94.48B
FEDEX CORPORATION	15.27x	0.87x	7.76x	1.77%	74.67B
DHL GROUP	16.33x	0.98x	7.19x	3.42%	72.76B
DSV A/S	33.39x	1.39x	12.05x	0.48%	51.78B
POSTE ITALIANE S.P.A.	13.31x	9.32x	29.25x	5.2%	42.44B
KUEHNE UND NAGEL INTERNATIONAL AG	24.52x	1.15x	12.36x	3.19%	33.17B
S.F. HOLDING CO., LTD.	15.61x	0.47x	4.69x	2.63%	25.59B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	21.91x	1.66x	15.48x	0.82%	24.48B
ZTO EXPRESS (CAYMAN) INC.	10.45x	1.47x	5.44x	4.03%	15.41B
Average	18.53x	2.03x	11.70x	3.1%	44B
Weighted average by Cap.	19.14x	1.92x	11.10x	3.32%