Valuation Mitsubishi Logistics Corporation

Stocks

Delayed Japan Exchange 02:30:00 2026-09-02 EDT			5-day change	1st Jan Change
1,513.00 ^JPY	-1.63%		-0.82%	+26.35%

08-19	Mitsubishi Logistics Plans $40 Million Investment in Two New Distribution Centers in US	MT
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

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	513,705	-	-
Change	-	-1.51%	55.77%	-7.18%	29.01%	13.32%	-	-
Enterprise Value (EV) ¹	296,708	279,313	434,916	398,064	493,543	608,620	653,897	659,076
Change	-	-5.86%	55.71%	-8.47%	23.99%	23.32%	7.44%	0.79%
P/E	13.9x	9.09x	13.8x	11.3x	8.48x	19.6x	15.6x	21.2x
PBR	0.72x	0.69x	0.93x	0.93x	1.2x	1.41x	1.4x	1.41x
PEG	-	0.2x	2.7x	0.6x	0.1x	-0.4x	0.6x	-0.8x
Capitalization / Revenue	0.96x	0.81x	1.49x	1.24x	1.66x	1.82x	1.76x	1.68x
EV / Revenue	1.15x	0.93x	1.71x	1.4x	1.8x	2.15x	2.23x	2.15x
EV / EBITDA	8.83x	7.21x	12.4x	10.5x	14.7x	16.8x	16.5x	15x
EV / EBIT	16.4x	12.1x	23x	19.6x	31x	35x	34.3x	32.4x
EV / FCF	42.4x	10.7x	-36.2x	8.82x	15.1x	-265x	-49.9x	-37.6x
FCF Yield	2.36%	9.35%	-2.77%	11.3%	6.64%	-0.38%	-2.01%	-2.66%
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%	2.82%	2.93%	3.14%
EPS ²	43.89	68.4	71.89	85.92	155.8	77.02	96.69	71.36
Distribution rate	36.5%	26.3%	33.4%	37.2%	24.4%	55.3%	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	36,307	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	94,916	140,192	145,371
Reference price ²	608.00	622.00	995.00	967.00	1,321.00	1,513.00	1,513.00	1,513.00
Nbr of stocks (in thousands)	405,873	390,731	380,472	363,374	343,171	339,527	-	-
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	20.31x	2.19x	16.97x	2.77%	3.26B
DSV A/S	31.44x	1.31x	11.17x	0.53%	49.09B
KUEHNE UND NAGEL INTERNATIONAL AG	24.06x	1.13x	11.92x	3.19%	31.2B
HYUNDAI GLOVIS CO., LTD.	9.41x	0.42x	4.57x	2.98%	11.45B
NIPPON EXPRESS HOLDINGS, INC.	19.27x	0.75x	6.66x	1.73%	8.78B
LOGISTA HOLDINGS	17.23x	1.16x	4.33x	5.83%	5.51B
KAMIGUMI CO., LTD.	16.6x	1.6x	9.46x	4.31%	3.02B
SEINO HOLDINGS CO., LTD.	16.04x	0.56x	6.52x	3.77%	2.86B
JIAYOU INTERNATIONAL LOGISTICS CO.,LTD	13.04x	-	-	3.84%	2.8B
Average	18.60x	1.14x	8.95x	3.22%	13.11B
Weighted average by Cap.	24.29x	1.14x	10.05x	2.12%