Valuation Mitsubishi Heavy Industries, Ltd.

Equities

7011

JP3900000005

Consumer Goods Conglomerates

Market Closed - Japan Exchange Other stock markets 06:30:00 15/12/2025 GMT			5-day change	1st Jan Change
4,078.00 ^JPY	-1.90%		-0.12%	+83.45%

12-11	Mitsui to Invest in U.S. Geothermal Startup to Expand Next-Gen Power	MT
12-09	Fervo Energy Company announced that it has received $462 million in funding from a group of investors	CI

Company Valuation: Mitsubishi Heavy Industries, Ltd.

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,159,302	1,349,470	1,637,734	4,867,863	8,481,263	13,702,551	-	-
Change	-	16.4%	21.36%	197.23%	74.23%	61.56%	-	-
Enterprise Value (EV) ¹	2,149,890	2,113,486	2,482,505	5,579,540	8,954,451	14,021,885	13,878,631	13,633,125
Change	-	-1.69%	17.46%	124.75%	60.49%	56.59%	-1.02%	-1.77%
P/E ratio	28.5x	11.9x	12.6x	21.9x	34.6x	48.9x	38.2x	32.4x
PBR	0.85x	0.86x	0.94x	2.17x	3.61x	5.31x	4.81x	4.31x
PEG	-	0x	0.8x	0.3x	3.3x	3.5x	1.4x	1.8x
Capitalization / Revenue	0.31x	0.35x	0.39x	1.05x	1.69x	2.65x	2.43x	2.25x
EV / Revenue	0.58x	0.55x	0.59x	1.2x	1.78x	2.71x	2.46x	2.24x
EV / EBITDA	7.4x	7.23x	7.5x	12.7x	16.5x	24.3x	20.2x	17.4x
EV / EBIT	39.8x	21.3x	17.6x	19.7x	23.4x	33.2x	26.2x	22.2x
EV / FCF	-7.76x	7x	70.3x	32.7x	26.1x	66.1x	47.5x	46.8x
FCF Yield	-12.9%	14.3%	1.42%	3.06%	3.83%	1.51%	2.11%	2.14%
Dividend per Share ²	7.5	10	13	20	23	25.18	30.36	35.35
Rate of return	2.17%	2.49%	2.67%	1.38%	0.91%	0.62%	0.74%	0.87%
EPS ²	12.09	33.82	38.84	66.07	73.04	83.33	106.9	125.7
Distribution rate	62%	29.6%	33.5%	30.3%	31.5%	30.2%	28.4%	28.1%
Net sales ¹	3,699,946	3,860,283	4,202,797	4,657,147	5,027,176	5,169,120	5,635,682	6,098,043
EBITDA ¹	290,357	292,400	331,100	438,440	543,841	576,005	687,180	781,320
EBIT ¹	54,081	99,184	141,379	282,541	383,198	421,986	529,561	614,346
Net income ¹	40,639	113,541	130,451	222,023	245,447	279,881	358,838	421,795
Net Debt ¹	990,588	764,016	844,771	711,677	473,188	319,333	176,080	-69,427
Reference price ²	344.90	402.00	487.60	1,448.50	2,526.00	4,078.00	4,078.00	4,078.00
Nbr of stocks (in thousands)	3,361,269	3,356,891	3,358,765	3,360,623	3,357,586	3,360,116	-	-
Announcement Date	10/05/21	12/05/22	10/05/23	08/05/24	09/05/25	-	-	-

¹JPY in Million²JPY

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITSUBISHI HEAVY INDUSTRIES, LTD.	49.89x	2.76x	24.8x	0.61%	89.67B
BERKSHIRE HATHAWAY INC.	17.71x	-	-	-.--%	1,077B
HITACHI, LTD.	28.27x	2.19x	14.35x	0.96%	146B
HONEYWELL INTERNATIONAL INC.	19.59x	3.55x	14.1x	2.38%	123B
3M COMPANY	24.95x	4.01x	14.17x	1.74%	89.72B
ILLINOIS TOOL WORKS INC.	24.67x	5.15x	17.84x	2.37%	74.85B
MITSUBISHI ELECTRIC CORPORATION	26.5x	1.63x	13.64x	1.16%	62.97B
JARDINE MATHESON HOLDINGS LIMITED	13.48x	0.84x	5.29x	3.29%	20.68B
DSM-FIRMENICH	23.82x	1.57x	8.66x	3.71%	20.31B
Average	25.43x	2.71x	14.11x	1.8%	189.35B
Weighted average by Cap.	21.47x	3.03x	15.63x	0.61%