Company Valuation: Mitsubishi UFJ Financial Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 7,600,186 9,590,952 9,966,660 18,427,799 23,139,600 36,300,296 - -
Change - 26.19% 3.92% 84.89% 25.57% 56.88% - -
Enterprise Value (EV) 7,600,186 9,590,952 9,966,660 18,427,799 23,139,600 36,300,296 36,300,296 36,300,296
Change - 26.19% 3.92% 84.89% 25.57% 56.88% 0% 0%
P/E ratio 9.78x 8.6x 9.35x 12.5x 12.6x 12.2x 14.3x 13.2x
PBR 0.45x 0.56x 0.59x 0.93x 1.13x 1.32x 1.56x 1.51x
PEG - 0.2x 3.63x 0.3x 0.4x 0.4x 0.9x 1.71x
Capitalization / Revenue 1.26x 1.58x 2.21x 3.89x 4.8x 4.94x 5.66x 5.31x
EV / Revenue 0x 0x 0x 0x 0x 6.23x 5.66x 5.31x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 15.1x 12.7x 12x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 25 28 32 41 64 86 91.76 96.4
Rate of return 4.23% 3.68% 3.77% 2.63% 3.18% 3.31% 2.85% 2.99%
EPS 2 60.49 88.45 90.73 124.6 160 213.2 225.8 243.3
Distribution rate 41.3% 31.7% 35.3% 32.9% 40% 40.3% 40.6% 39.6%
Net sales 1 6,025,336 6,075,887 4,503,000 4,732,524 4,819,311 5,944,464 6,415,821 6,836,001
EBITDA - - - - - - - -
EBIT 1 1,248,400 1,216,700 1,594,200 1,843,772 1,591,191 2,377,245 2,867,000 3,036,943
Net income 1 777,018 1,130,840 1,116,496 1,490,781 1,862,946 2,427,229 2,536,501 2,689,671
Net Debt - - - - - - - -
Reference price 2 591.70 760.30 847.90 1,557.00 2,011.00 3,219.00 3,219.00 3,219.00
Nbr of stocks (in thousands) 12,844,661 12,614,694 11,754,523 11,835,452 11,506,514 11,276,886 - -
Announcement Date 17/05/21 16/05/22 15/05/23 15/05/24 15/05/25 15/05/26 - -
1JPY in Million2JPY
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
16.45x - - 2.35% 227B
14x - - 2.02% 837B
12.04x - - 2.19% 382B
5.72x - - 5.41% 368B
11.24x - - 4.61% 312B
5.73x - - 5.33% 300B
17.04x - - 2.5% 270B
6.05x - - 5.15% 270B
11.73x - - 2.29% 251B
25.05x - - 3.13% 190B
Average 12.50x 3.5% 340.57B
Weighted average by Cap. 12.13x 3.32%

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. Equities
  3. 8306 Stock
  4. Valuation Mitsubishi UFJ Financial Group, Inc.