Valuation Mitsubishi Logistics Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-08-05 EDT			5-day change	1st Jan Change
1,493.50 ^JPY	+1.05%		-7.47%	+24.72%

07-31	Mitsubishi Logistics Corporation Provides Cash Dividend Guidance for the Second Quarter-End and Year-End of the Fiscal Year Ending March 31, 2027	CI
07-31	Mitsubishi Logistics Corporation Provides Consolidated Earnings Guidance for the Six Months Ending September 30, 2026 and the Full 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	508,836	-	-
Change	-	-1.51%	55.77%	-7.18%	29.01%	12.24%	-	-
Enterprise Value (EV) ¹	296,708	279,313	434,916	398,064	493,543	604,985	654,733	661,246
Change	-	-5.86%	55.71%	-8.47%	23.99%	22.58%	8.22%	0.99%
P/E	13.9x	9.09x	13.8x	11.3x	8.48x	19.5x	15.1x	20.6x
PBR	0.72x	0.69x	0.93x	0.93x	1.2x	1.39x	1.37x	1.39x
PEG	-	0.2x	2.7x	0.6x	0.1x	-0.4x	0.5x	-0.8x
Capitalization / Revenue	0.96x	0.81x	1.49x	1.24x	1.66x	1.81x	1.75x	1.67x
EV / Revenue	1.15x	0.93x	1.71x	1.4x	1.8x	2.15x	2.25x	2.17x
EV / EBITDA	8.83x	7.21x	12.4x	10.5x	14.7x	16.4x	16.3x	14.6x
EV / EBIT	16.4x	12.1x	23x	19.6x	31x	34.4x	34.2x	32.4x
EV / FCF	42.4x	10.7x	-36.2x	8.82x	15.1x	-28.1x	-34.8x	-25.8x
FCF Yield	2.36%	9.35%	-2.77%	11.3%	6.64%	-3.56%	-2.87%	-3.87%
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%	2.88%	3%	3.21%
EPS ²	43.89	68.4	71.89	85.92	155.8	75.78	98.18	71.81
Distribution rate	36.5%	26.3%	33.4%	37.2%	24.4%	56.2%	45.2%	66.1%
Net sales ¹	257,230	300,594	254,507	284,069	273,446	281,880	291,540	305,300
EBITDA ¹	33,609	38,741	34,978	38,004	33,631	36,783	40,160	45,392
EBIT ¹	18,144	23,027	18,941	20,310	15,928	17,600	19,140	20,400
Net income ¹	17,892	27,226	27,787	31,864	54,773	25,680	32,620	23,550
Net Debt ¹	49,937	36,279	56,347	46,682	40,214	96,149	145,896	152,410
Reference price ²	608.00	622.00	995.00	967.00	1,321.00	1,478.00	1,478.00	1,478.00
Nbr of stocks (in thousands)	405,873	390,731	380,472	363,374	343,171	340,700	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MITSUBISHI LOGISTICS CORPORATION	19.5x	2.13x	16.3x	2.88%	3.2B
DSV A/S	32.12x	1.34x	11.35x	0.53%	49.89B
KUEHNE UND NAGEL INTERNATIONAL AG	23.04x	1.08x	11.42x	3.35%	29.63B
HYUNDAI GLOVIS CO., LTD.	8.99x	0.4x	4.34x	3.12%	10.51B
NIPPON EXPRESS HOLDINGS, INC.	20.44x	0.71x	6.44x	2%	7.82B
LOGISTA HOLDINGS	17.51x	1.21x	4.49x	5.73%	5.56B
KAMIGUMI CO., LTD.	17.13x	1.69x	9.94x	4.14%	3.18B
SANKYU INC.	12.76x	0.8x	7.35x	3.17%	2.8B
XIAMEN XIANGYU CO., LTD.	8.99x	-	-	4.95%	2.66B
Average	17.83x	1.17x	8.95x	3.32%	12.8B
Weighted average by Cap.	24.41x	1.15x	10.04x	2.17%