Valuation Mitsubishi Logistics Corporation

Stocks

Market Closed - Japan Exchange 06:30:00 11/11/2026 GMT			5-day change	1st Jan Change
1,244.50 ^JPY	+0.57%		-3.79%	+3.92%

10-30	Mitsubishi Logistics Corporation Reports Earnings Results for the Half Year Ended September 30, 2026	CI
10-30	Mitsubishi Logistics Corporation Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	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	420,244	-	-
Change	-	-1.51%	55.77%	-7.18%	29.01%	-7.3%	-	-
Enterprise Value (EV) ¹	296,708	279,313	434,916	398,064	493,543	513,921	560,436	565,615
Change	-	-5.86%	55.71%	-8.47%	23.99%	4.13%	9.05%	0.92%
P/E	13.9x	9.09x	13.8x	11.3x	8.48x	16x	12.9x	17.4x
PBR	0.72x	0.69x	0.93x	0.93x	1.2x	1.16x	1.15x	1.16x
PEG	-	0.2x	2.7x	0.6x	0.1x	-0.3x	0.5x	-0.7x
Capitalization / Revenue	0.96x	0.81x	1.49x	1.24x	1.66x	1.49x	1.44x	1.37x
EV / Revenue	1.15x	0.93x	1.71x	1.4x	1.8x	1.82x	1.92x	1.84x
EV / EBITDA	8.83x	7.21x	12.4x	10.5x	14.7x	14x	14.1x	12.9x
EV / EBIT	16.4x	12.1x	23x	19.6x	31x	29.6x	29.4x	27.8x
EV / FCF	42.4x	10.7x	-36.2x	8.82x	15.1x	-223x	-42.7x	-32.3x
FCF Yield	2.36%	9.35%	-2.77%	11.3%	6.64%	-0.45%	-2.34%	-3.1%
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%	3.42%	3.57%	3.82%
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	282,820	292,620	306,650
EBITDA ¹	33,609	38,741	34,978	38,004	33,631	36,683	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	93,677	140,192	145,371
Reference price ²	608.00	622.00	995.00	967.00	1,321.00	1,244.50	1,244.50	1,244.50
Nbr of stocks (in thousands)	405,873	390,731	380,472	363,374	343,171	337,681	-	-
Announcement Date	28/04/22	28/04/23	30/04/24	30/04/25	30/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITSUBISHI LOGISTICS CORPORATION	15.89x	1.81x	13.95x	3.44%	2.63B
UNITED PARCEL SERVICE, INC.	19.03x	1.24x	9.09x	5.9%	94.56B
FEDEX CORPORATION	15.3x	0.87x	7.78x	1.77%	74.82B
DHL GROUP	16.35x	0.98x	7.2x	3.42%	72.55B
DSV A/S	33.07x	1.38x	11.96x	0.49%	51.03B
POSTE ITALIANE S.P.A.	13.42x	9.34x	29.32x	5.16%	42.6B
KUEHNE UND NAGEL INTERNATIONAL AG	24.39x	1.15x	12.31x	3.21%	32.79B
S.F. HOLDING CO., LTD.	15.44x	0.46x	4.64x	2.66%	25.33B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	21.86x	1.65x	15.44x	0.82%	24.43B
ZTO EXPRESS (CAYMAN) INC.	10.37x	1.46x	5.39x	4.06%	15.29B
Average	18.51x	2.03x	11.71x	3.09%	44B
Weighted average by Cap.	19.07x	1.92x	11.10x	3.32%