Valuation Mitsubishi Corporation

Stocks

8058

JP3898400001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange 09:30:00 20/10/2026 +03			5-day change	1st Jan Change
4,712.00 ^JPY	-1.03%		+0.26%	+31.40%

09-14	Integral Corporation proposed to acquire 83.49% stake in Kadoya Sesame Mills Incorporated for approximately ¥58 billion.	CI
09-10	BOJ Board Member Calls for Rate Hikes to Avoid Inflation Overshoot	DJ

Company Valuation: Mitsubishi Corporation

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	6,792,741	6,808,344	14,342,682	10,444,980	19,462,029	17,438,087	-	-
Change	-	0.23%	110.66%	-27.18%	86.33%	-10.4%	-	-
Enterprise Value (EV) ¹	11,542,936	11,278,853	18,678,222	14,022,554	24,175,054	22,101,609	22,305,324	22,590,061
Change	-	-2.29%	65.6%	-24.93%	72.4%	-8.58%	0.92%	1.28%
P/E	7.24x	5.87x	15.2x	11.1x	25.2x	14.5x	15x	14.5x
PBR	0.99x	0.84x	1.58x	1.12x	2.06x	1.74x	1.64x	1.56x
PEG	-	0.2x	-1x	3.72x	-2.3x	0.3x	-4.69x	3.94x
Capitalization / Revenue	0.39x	0.32x	0.73x	0.56x	1.03x	0.77x	0.8x	0.79x
EV / Revenue	0.67x	0.52x	0.95x	0.75x	1.28x	0.98x	1.02x	1.02x
EV / EBITDA	9.13x	7.34x	14.7x	16.7x	29.6x	15.4x	15.6x	14.4x
EV / EBIT	16.1x	11.8x	28x	37.8x	57.7x	32.5x	31.9x	30.3x
EV / FCF	13x	6.44x	16.4x	10.1x	23.2x	140x	29.9x	28.1x
FCF Yield	7.7%	15.5%	6.11%	9.87%	4.31%	0.71%	3.35%	3.56%
Dividend per Share ²	50	60	70	100	110	125.5	132.7	146
Rate of return	3.26%	3.79%	2.01%	3.81%	2.07%	2.64%	2.79%	3.07%
EPS ²	211.7	269.8	230.1	237	210.9	327.9	317.4	329.1
Distribution rate	23.6%	22.2%	30.4%	42.2%	52.2%	38.3%	41.8%	44.4%
Net sales ¹	17,264,828	21,571,973	19,567,601	18,617,601	18,915,995	22,507,115	21,824,396	22,186,474
EBITDA ¹	1,263,768	1,535,738	1,266,757	841,865	816,398	1,435,025	1,425,445	1,566,399
EBIT ¹	718,725	952,444	667,427	371,097	418,621	679,880	700,210	745,500
Net income ¹	937,529	1,180,694	964,034	950,709	800,460	1,161,375	1,139,000	1,172,857
Net Debt ¹	4,750,195	4,470,509	4,335,540	3,577,574	4,713,025	4,663,522	4,867,238	5,151,974
Reference price ²	1,533.67	1,583.67	3,487.00	2,626.50	5,317.00	4,761.00	4,761.00	4,761.00
Nbr of stocks (in thousands)	4,429,086	4,299,102	4,113,187	3,976,768	3,660,340	3,662,694	-	-
Announcement Date	5/10/22 A	5/9/23 A	5/2/24 A	5/2/25 A	5/1/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

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 CORPORATION	14.52x	0.98x	15.4x	2.64%	110B
ITOCHU CORPORATION	16.33x	1.26x	15.59x	1.95%	101B
MITSUI & CO., LTD.	14.04x	1.22x	21.13x	2.8%	89.48B
SUMITOMO CORPORATION	12.4x	1.47x	15.7x	2.38%	52.29B
MARUBENI CORPORATION	13.13x	1.2x	19.93x	2.43%	50.72B
TOYOTA TSUSHO CORPORATION	16.27x	0.65x	9.95x	1.71%	44.63B
ADANI ENTERPRISES LIMITED	53.65x	3.09x	19.89x	0.04%	37.92B
SAMSUNG C&T CORPORATION	17.22x	0.94x	8.74x	1.1%	34.23B
BUNZL PLC	19.2x	0.94x	9.63x	2.8%	12.02B
THYSSENKRUPP AG	-21.91x	0.13x	2.95x	1.07%	9.75B
Average	15.48x	1.19x	13.89x	1.89%	54.23B
Weighted average by Cap.	16.94x	1.24x	15.93x	2.11%