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 17,390,472 - -
Change - 0.23% 110.66% -27.18% 86.33% -10.64% - -
Enterprise Value (EV) 1 11,542,936 11,278,853 18,678,222 14,022,554 24,175,054 21,912,199 21,991,001 22,169,651
Change - -2.29% 65.6% -24.93% 72.4% -9.36% 0.36% 0.81%
P/E 7.24x 5.87x 15.2x 11.1x 25.2x 14.3x 15x 14.6x
PBR 0.99x 0.84x 1.58x 1.12x 2.06x 1.75x 1.63x 1.55x
PEG - 0.2x -1x 3.72x -2.3x 0.3x -3.55x 5.83x
Capitalization / Revenue 0.39x 0.32x 0.73x 0.56x 1.03x 0.79x 0.8x 0.79x
EV / Revenue 0.67x 0.52x 0.95x 0.75x 1.28x 0.99x 1.01x 1x
EV / EBITDA 9.13x 7.34x 14.7x 16.7x 29.6x 10.7x 15.4x 14.2x
EV / EBIT 16.1x 11.8x 28x 37.8x 57.7x 37.4x 36.1x 33.6x
EV / FCF 13x 6.44x 16.4x 10.1x 23.2x 108x 26.2x 24.3x
FCF Yield 7.7% 15.5% 6.11% 9.87% 4.31% 0.92% 3.81% 4.12%
Dividend per Share 2 50 60 70 100 110 123.1 131.3 143.4
Rate of return 3.26% 3.79% 2.01% 3.81% 2.07% 2.65% 2.83% 3.09%
EPS 2 211.7 269.8 230.1 237 210.9 323.7 310 317.8
Distribution rate 23.6% 22.2% 30.4% 42.2% 52.2% 38% 42.4% 45.1%
Net sales 1 17,264,828 21,571,973 19,567,601 18,617,601 18,915,995 22,058,426 21,791,028 22,146,446
EBITDA 1 1,263,768 1,535,738 1,266,757 841,865 816,398 2,046,000 1,425,435 1,566,389
EBIT 1 718,725 952,444 667,427 371,097 418,621 585,883 608,917 659,000
Net income 1 937,529 1,180,694 964,034 950,709 800,460 1,142,857 1,115,286 1,139,667
Net Debt 1 4,750,195 4,470,509 4,335,540 3,577,574 4,713,025 4,521,728 4,600,529 4,779,179
Reference price 2 1,533.67 1,583.67 3,487.00 2,626.50 5,317.00 4,641.00 4,641.00 4,641.00
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

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.34x0.98x10.52x2.65% 108B
14.13x1.09x13.91x2.25% 87.81B
13.62x1.22x12.49x2.92% 84.56B
12.52x1.49x12.62x2.32% 51.89B
12.97x1.16x14.39x2.46% 50.2B
61.3x3.38x21.7x0.04% 43.21B
16.29x0.65x9.99x1.79% 43.1B
20.62x1.16x10.8x0.94% 39.03B
19.66x0.92x9.56x2.75% 12.21B
38.86x3.89x21.07x1.09% 10.21B
Average 22.43x 1.59x 13.70x 1.92% 53.01B
Weighted average by Cap. 18.93x 1.34x 13.04x 2.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. 8058 Stock
  4. Valuation Mitsubishi Corporation