Valuation Mitsubishi Logistics Corporation

Stocks

Market Closed - Japan Exchange 01:30:00 2026-11-02 EST			5-day change	1st Jan Change
1,293.50 ^JPY	-14.00%		-14.02%	+8.02%

10-30	Tranche Update on Mitsubishi Logistics Corporation's Equity Buyback Plan announced on February 27, 2026.	CI
10-29	Mitsubishi Logistics Corporation entered into definitive agreement to acquire Hankyu Hanshin Express Co.,Ltd. from Hanshin Electric Railway Co.,Ltd. for approximately ¥120 billion.	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	436,692	-	-
Change	-	-1.51%	55.77%	-7.18%	29.01%	-3.67%	-	-
Enterprise Value (EV) ¹	296,708	279,313	434,916	398,064	493,543	530,369	576,884	582,063
Change	-	-5.86%	55.71%	-8.47%	23.99%	7.46%	8.77%	0.9%
P/E	13.9x	9.09x	13.8x	11.3x	8.48x	16.6x	13.4x	18.1x
PBR	0.72x	0.69x	0.93x	0.93x	1.2x	1.2x	1.2x	1.21x
PEG	-	0.2x	2.7x	0.6x	0.1x	-0.3x	0.6x	-0.7x
Capitalization / Revenue	0.96x	0.81x	1.49x	1.24x	1.66x	1.54x	1.49x	1.42x
EV / Revenue	1.15x	0.93x	1.71x	1.4x	1.8x	1.88x	1.97x	1.9x
EV / EBITDA	8.83x	7.21x	12.4x	10.5x	14.7x	14.5x	14.5x	13.3x
EV / EBIT	16.4x	12.1x	23x	19.6x	31x	30.5x	30.2x	28.6x
EV / FCF	42.4x	10.7x	-36.2x	8.82x	15.1x	-231x	-44x	-33.2x
FCF Yield	2.36%	9.35%	-2.77%	11.3%	6.64%	-0.43%	-2.27%	-3.01%
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%	3.29%	3.43%	3.67%
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	1,293.50	1,293.50	1,293.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MITSUBISHI LOGISTICS CORPORATION	19.31x	2.12x	16.4x	2.83%	3.22B
UNITED PARCEL SERVICE, INC.	18.46x	1.22x	8.9x	6.06%	92.1B
FEDEX CORPORATION	15.06x	0.86x	7.61x	1.84%	73.37B
DHL GROUP	16.46x	0.99x	7.28x	3.42%	72.57B
DSV A/S	32.47x	1.36x	11.78x	0.49%	50.18B
POSTE ITALIANE S.P.A.	12.78x	8.9x	28.75x	5.44%	40.55B
KUEHNE UND NAGEL INTERNATIONAL AG	25.33x	1.19x	12.74x	3.09%	34.19B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	25.18x	1.89x	17.97x	0.79%	25.85B
S.F. HOLDING CO., LTD.	15x	0.44x	4.41x	2.77%	24.6B
ZTO EXPRESS (CAYMAN) INC.	10.16x	1.42x	5.26x	4.14%	15.03B
Average	19.02x	2.04x	12.11x	3.09%	43.17B
Weighted average by Cap.	19.11x	1.86x	11.13x	3.36%