Valuation Mitsubishi Logistics Corporation

Stocks

Market Closed - Japan Exchange 09:30:00 30/10/2026 +03			5-day change	1st Jan Change
1,504.00 ^JPY	+1.35%		-0.03%	+25.59%

10-30	Tranche Update on Mitsubishi Logistics Corporation's Equity Buyback Plan announced on February 27, 2026.	CI
10-29	Mitsubishi Logistics Corporation's Equity Buyback announced on February 27, 2026, has closed with 6,716,500 shares, representing 1.96% for ¥9,999.97 million.	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	507,758	-	-
Change	-	-1.51%	55.77%	-7.18%	29.01%	12.01%	-	-
Enterprise Value (EV) ¹	296,708	279,313	434,916	398,064	493,543	602,673	647,950	653,129
Change	-	-5.86%	55.71%	-8.47%	23.99%	22.11%	7.51%	0.8%
P/E	13.9x	9.09x	13.8x	11.3x	8.48x	19.3x	15.6x	21.1x
PBR	0.72x	0.69x	0.93x	0.93x	1.2x	1.4x	1.39x	1.4x
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	1.79x	1.74x	1.66x
EV / Revenue	1.15x	0.93x	1.71x	1.4x	1.8x	2.13x	2.21x	2.13x
EV / EBITDA	8.83x	7.21x	12.4x	10.5x	14.7x	16.6x	16.3x	14.9x
EV / EBIT	16.4x	12.1x	23x	19.6x	31x	34.7x	34x	32.1x
EV / FCF	42.4x	10.7x	-36.2x	8.82x	15.1x	-262x	-49.4x	-37.3x
FCF Yield	2.36%	9.35%	-2.77%	11.3%	6.64%	-0.38%	-2.02%	-2.68%
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%	2.83%	2.95%	3.16%
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	283,400	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	1,504.00	1,504.00	1,504.00
Nbr of stocks (in thousands)	405,873	390,731	380,472	363,374	343,171	337,605	-	-
Announcement Date	4/28/22 A	4/28/23 A	4/30/24 A	4/30/25 A	4/30/26 A	-	-	-

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	2.13x	16.6x	2.83%	3.22B
UNITED PARCEL SERVICE, INC.	18.46x	1.22x	8.9x	6.06%	92.1B
FEDEX CORPORATION	15.03x	0.86x	7.68x	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.	12.63x	9.19x	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.	14.7x	0.46x	4.58x	2.9%	24.6B
ZTO EXPRESS (CAYMAN) INC.	10.16x	1.42x	5.26x	4.14%	15.03B
Average	18.97x	2.07x	12.15x	3.1%	43.17B
Weighted average by Cap.	19.07x	1.89x	11.15x	3.37%