Valuation Mitsubishi Corporation

Stocks

8058

JP3898400001

Diversified Industrial Goods Wholesale

Market Closed - Japan Exchange 07:30:00 02/10/2026 BST			5-day change	1st Jan Change
4,694.00 ^JPY	-0.59%		-3.40%	+30.90%

09-13	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	17,192,686	-	-
Change	-	0.23%	110.66%	-27.18%	86.33%	-11.66%	-	-
Enterprise Value (EV) ¹	11,542,936	11,278,853	18,678,222	14,022,554	24,175,054	21,856,209	22,059,924	22,344,660
Change	-	-2.29%	65.6%	-24.93%	72.4%	-9.59%	0.93%	1.29%
P/E	7.24x	5.87x	15.2x	11.1x	25.2x	14.3x	14.8x	14.3x
PBR	0.99x	0.84x	1.58x	1.12x	2.06x	1.71x	1.61x	1.54x
PEG	-	0.2x	-1x	3.72x	-2.3x	0.3x	-4.63x	3.89x
Capitalization / Revenue	0.39x	0.32x	0.73x	0.56x	1.03x	0.76x	0.79x	0.77x
EV / Revenue	0.67x	0.52x	0.95x	0.75x	1.28x	0.97x	1.01x	1.01x
EV / EBITDA	9.13x	7.34x	14.7x	16.7x	29.6x	15.2x	15.5x	14.3x
EV / EBIT	16.1x	11.8x	28x	37.8x	57.7x	32.1x	31.4x	29.9x
EV / FCF	13x	6.44x	16.4x	10.1x	23.2x	139x	29.6x	27.8x
FCF Yield	7.7%	15.5%	6.11%	9.87%	4.31%	0.72%	3.38%	3.6%
Dividend per Share ²	50	60	70	100	110	124.5	131.7	144.8
Rate of return	3.26%	3.79%	2.01%	3.81%	2.07%	2.65%	2.81%	3.08%
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%	41.5%	44%
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	681,880	702,210	747,500
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	4,694.00	4,694.00	4,694.00
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	10/05/22	09/05/23	02/05/24	02/05/25	01/05/26	-	-	-

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	14.32x	0.97x	15.23x	2.65%	109B
ITOCHU CORPORATION	15.42x	1.19x	14.79x	2.05%	95.32B
MITSUI & CO., LTD.	13.73x	1.24x	19.19x	2.85%	88.11B
SUMITOMO CORPORATION	12.29x	1.47x	16.02x	2.4%	51.92B
MARUBENI CORPORATION	12.46x	1.15x	18.92x	2.54%	48.73B
TOYOTA TSUSHO CORPORATION	15.67x	0.63x	9.64x	1.78%	43.19B
SAMSUNG C&T CORPORATION	20.91x	1.16x	10.72x	0.91%	41.08B
ADANI ENTERPRISES LIMITED	58.23x	3.23x	21.06x	0.04%	39.77B
BUNZL PLC	17.9x	0.89x	9.11x	3%	11.1B
ADDTECH AB	37.31x	3.9x	21.14x	1.13%	9.25B
Average	21.82x	1.58x	15.58x	1.94%	53.75B
Weighted average by Cap.	18.38x	1.32x	15.83x	2.13%