Company Valuation: Mitsubishi Heavy Industries, Ltd.

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 917,961 1,159,302 1,349,470 1,637,734 4,867,863 7,099,616 - -
Change - 26.29% 16.4% 21.36% 197.23% 45.85% - -
Enterprise Value (EV) 1 2,007,204 2,149,890 2,113,486 2,482,505 5,579,540 7,611,678 7,532,658 7,384,664
Change - 7.11% -1.69% 17.46% 124.75% 36.42% -1.04% -1.96%
P/E ratio 10.5x 28.5x 11.9x 12.6x 21.9x 27x 22.8x 19.9x
PBR 0.75x 0.85x 0.86x 0.94x 2.17x 2.91x 2.7x 2.45x
PEG - -0.5x 0x 0.8x 0.3x 1.5x 1.2x 1.4x
Capitalization / Revenue 0.23x 0.31x 0.35x 0.39x 1.05x 1.42x 1.33x 1.24x
EV / Revenue 0.5x 0.58x 0.55x 0.59x 1.2x 1.53x 1.41x 1.29x
EV / EBITDA 6.82x 7.4x 7.23x 7.5x 12.7x 14x 12.4x 11x
EV / EBIT 15.9x 39.8x 21.3x 17.6x 19.7x 19.5x 16.9x 14.6x
EV / FCF 9.73x -7.76x 7x 70.3x 32.7x 31x 30.6x 26.1x
FCF Yield 10.3% -12.9% 14.3% 1.42% 3.06% 3.22% 3.26% 3.83%
Dividend per Share 2 15 7.5 10 13 20 22.64 26.93 29.77
Rate of return 5.49% 2.17% 2.49% 2.67% 1.38% 1.07% 1.27% 1.41%
EPS 2 25.94 12.09 33.82 38.84 66.07 78.34 92.8 106.1
Distribution rate 57.8% 62% 29.6% 33.5% 30.3% 28.9% 29% 28.1%
Net sales 1 4,041,376 3,699,946 3,860,283 4,202,797 4,657,147 4,988,298 5,352,564 5,745,555
EBITDA 1 294,429 290,357 292,400 331,100 438,440 545,394 605,824 672,401
EBIT 1 126,162 54,081 99,184 141,379 282,541 390,231 444,794 506,145
Net income 1 87,123 40,639 113,541 130,451 222,023 265,211 313,642 358,432
Net Debt 1 1,089,243 990,588 764,016 844,771 711,677 512,062 433,042 285,048
Reference price 2 273.25 344.90 402.00 487.60 1,448.50 2,114.50 2,114.50 2,114.50
Nbr of stocks (in thousands) 3,359,417 3,361,269 3,356,891 3,358,765 3,360,623 3,357,586 - -
Announcement Date 11/05/20 10/05/21 12/05/22 10/05/23 08/05/24 - - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
27.73x1.56x14.31x1.04% 47.68B
13.05x - - -.--% 1,037B
22.19x3.91x15.35x2.15% 133B
29.1x1.97x13.45x0.94% 124B
19.76x3.66x12.76x2.08% 80.74B
22.79x5.25x17.91x2.21% 76.8B
15.78x0.83x7.24x2.14% 32.87B
61.92x2.39x14.69x2.4% 28.95B
Average 26.54x 2.80x 13.67x percentage-no-prefix 195.1B
Weighted average by Cap. 17.34x 3.12x 14.24x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. 7011 Stock
  4. Valuation Mitsubishi Heavy Industries, Ltd.