Valuation Mitsubishi Logistics Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-10-29 EDT			5-day change	1st Jan Change
1,484.00 ^JPY	-0.37%		-1.10%	+23.92%

10-02	Tranche Update on Mitsubishi Logistics Corporation's Equity Buyback Plan announced on February 27, 2026.	CI
08-19	Mitsubishi Logistics Plans $40 Million Investment in Two New Distribution Centers in US	MT

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	502,862	-	-
Change	-	-1.51%	55.77%	-7.18%	29.01%	10.93%	-	-
Enterprise Value (EV) ¹	296,708	279,313	434,916	398,064	493,543	597,778	643,055	648,234
Change	-	-5.86%	55.71%	-8.47%	23.99%	21.12%	7.57%	0.81%
P/E	13.9x	9.09x	13.8x	11.3x	8.48x	19.3x	15.4x	20.9x
PBR	0.72x	0.69x	0.93x	0.93x	1.2x	1.39x	1.38x	1.39x
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	1.78x	1.72x	1.64x
EV / Revenue	1.15x	0.93x	1.71x	1.4x	1.8x	2.11x	2.2x	2.11x
EV / EBITDA	8.83x	7.21x	12.4x	10.5x	14.7x	16.5x	16.2x	14.8x
EV / EBIT	16.4x	12.1x	23x	19.6x	31x	34.4x	33.7x	31.9x
EV / FCF	42.4x	10.7x	-36.2x	8.82x	15.1x	-260x	-49x	-37x
FCF Yield	2.36%	9.35%	-2.77%	11.3%	6.64%	-0.38%	-2.04%	-2.7%
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%	2.86%	2.98%	3.19%
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	1,489.50	1,489.50	1,489.50
Nbr of stocks (in thousands)	405,873	390,731	380,472	363,374	343,171	337,605	-	-
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	19.34x	2.11x	16.46x	2.86%	3.18B
UNITED PARCEL SERVICE, INC.	18.01x	1.19x	8.72x	6.21%	89.86B
FEDEX CORPORATION	14.84x	0.9x	7.92x	1.9%	72.09B
DHL GROUP	16.27x	0.98x	7.22x	3.46%	71.6B
DSV A/S	32.1x	1.35x	11.67x	0.5%	49.54B
POSTE ITALIANE S.P.A.	12.56x	9.2x	28.8x	5.45%	40.71B
KUEHNE UND NAGEL INTERNATIONAL AG	24.81x	1.17x	12.52x	3.12%	33.26B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	24.97x	1.87x	17.82x	0.8%	25.63B
S.F. HOLDING CO., LTD.	14.48x	0.42x	4.14x	2.87%	23.82B
ZTO EXPRESS (CAYMAN) INC.	9.98x	1.39x	5.14x	4.22%	14.73B
Average	18.74x	2.06x	12.04x	3.14%	42.44B
Weighted average by Cap.	18.79x	1.90x	11.13x	3.42%