Valuation Mizuho Leasing Company, Limited

Stocks

Delayed Japan Exchange 02:30:00 2026-10-28 EDT			5-day change	1st Jan Change
1,264.00 ^JPY	-0.86%		-0.55%	-10.54%

10-23	Mizuho Leasing to Issue 17 Billion Yen in Corporate Bonds	MT
08-04	Equitix Investment Management Ltd., Mizuho Leasing Company, Limited, MM Capital Partners 2 Co., Ltd and Keppel Infrastructure Trust acquired 90% stake in German solar portfolio of Enpal B.V.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	160,834	143,971	169,922	282,501	291,939	388,899
Change	-	-10.49%	18.03%	66.25%	3.34%	33.21%
Enterprise Value (EV) ¹	2,404,126	2,504,246	2,691,661	3,084,043	3,520,445	3,794,726
Change	-	4.16%	7.48%	14.58%	14.15%	7.79%
P/E	7.39x	9.66x	5.98x	8.01x	6.75x	8.17x
PBR	0.8x	0.66x	0.65x	0.91x	0.76x	0.91x
PEG	-	-0.3x	0.1x	0.3x	1.03x	0.82x
Capitalization / Revenue	0.32x	0.26x	0.32x	0.43x	0.42x	0.42x
EV / Revenue	4.83x	4.51x	5.08x	4.7x	5.06x	4.12x
EV / EBITDA	57.6x	71.4x	55x	53.2x	50.1x	56.4x
EV / EBIT	92.6x	140x	84.8x	78.1x	71.9x	84.9x
EV / FCF	-20.3x	-53.3x	-33.5x	-193x	-40.9x	1,696x
FCF Yield	-4.92%	-1.88%	-2.99%	-0.52%	-2.44%	0.06%
Dividend per Share ²	18.4	22	29.4	38.4	47	51
Rate of return	2.77%	3.7%	4.19%	3.3%	4.51%	3.67%
EPS ²	90.02	61.61	117.3	145.1	154.5	170
Distribution rate	20.4%	35.7%	25.1%	26.5%	30.4%	30%
Net sales ¹	497,852	554,809	529,700	656,127	695,423	921,592
EBITDA ¹	41,760	35,097	48,974	57,961	70,221	67,301
EBIT ¹	25,964	17,895	31,757	39,512	48,966	44,674
Net income ¹	21,772	14,902	28,398	35,220	42,038	47,609
Net Debt ¹	2,243,292	2,360,275	2,521,739	2,801,542	3,228,506	3,405,827
Reference price ²	665.00	595.20	702.00	1,162.00	1,043.00	1,388.00
Nbr of stocks (in thousands)	241,856	241,886	242,054	243,116	279,903	280,187
Announcement Date	6/28/21	6/24/22	6/27/23	6/25/24	6/20/25	6/19/26

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.($)
MIZUHO LEASING COMPANY, LIMITED	-	-	-	-	2.52B
FEDERAL NATIONAL MORTGAGE ASSOCIATION	107.25x	-	-	-.--%	24.62B
AERCAP HOLDINGS N.V.	8.59x	7.28x	8.42x	1.07%	23.17B
FEDERAL HOME LOAN MORTGAGE CORPORATION	1174.17x	-	-	-.--%	12.6B
MITSUBISHI HC CAPITAL INC.	11.45x	4.17x	22.85x	3.94%	11.91B
POWER FINANCE CORPORATION LIMITED	5.36x	-	-	5.68%	10.96B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	10.81x	-	-	4.56%	10.26B
REC LIMITED	4.46x	-	-	7.06%	7.94B
Average	188.87x	5.72x	15.64x	3.19%	13B
Weighted average by Cap.	177.11x	6.22x	13.32x	2.33%