Valuation Mitsui Matsushima Holdings Co., Ltd.

Stocks

Market Closed - Japan Exchange 10:30:00 26/10/2026 +04			5-day change	1st Jan Change
2,242.00 ^JPY	+1.13%		-2.01%	+58.78%

08-07	Mitsui Matsushima Holdings Co., Ltd. agreed to acquire Kounan Co., Ltd.	CI
07-31	Mitsui Matsushima Holdings Co., Ltd. Revises Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	12,942	24,861	42,674	34,850	43,795	50,568
Change	-	92.1%	71.65%	-18.33%	25.67%	15.46%
Enterprise Value (EV) ¹	12,687	16,016	16,633	9,180	68,028	95,837
Change	-	26.24%	3.85%	-44.81%	641.06%	40.88%
P/E	-4.26x	4.61x	1.86x	2.41x	5.3x	8.87x
PBR	0.43x	0.7x	0.77x	0.55x	0.68x	0.91x
PEG	-	-0x	0x	-0.1x	-0.1x	-7.72x
Capitalization / Revenue	0.23x	0.53x	0.53x	0.45x	0.72x	0.77x
EV / Revenue	0.22x	0.34x	0.21x	0.12x	1.12x	1.46x
EV / EBITDA	2.77x	1.6x	0.43x	0.33x	6.51x	7.89x
EV / EBIT	6.52x	1.9x	0.46x	0.36x	8.61x	10x
EV / FCF	2.41x	2.19x	0.76x	0.82x	-2.19x	47.5x
FCF Yield	41.6%	45.7%	131%	121%	-45.7%	2.11%
Dividend per Share ²	10	16	16	20	26	64
Rate of return	5.03%	4.19%	2.44%	3.43%	3.27%	4.86%
EPS ²	-46.67	82.96	353.6	241.8	150	148.3
Distribution rate	-21.4%	19.3%	4.52%	8.27%	17.3%	43.2%
Net sales ¹	57,378	46,592	80,015	77,472	60,574	65,468
EBITDA ¹	4,577	10,033	38,342	27,827	10,452	12,152
EBIT ¹	1,947	8,417	35,790	25,466	7,905	9,574
Net income ¹	-3,035	5,396	22,977	15,117	8,645	6,716
Net Debt ¹	-255	-8,845	-26,041	-25,670	24,233	45,269
Reference price ²	199.00	382.20	657.00	582.80	795.00	1,316.00
Nbr of stocks (in thousands)	65,034	65,048	64,952	59,797	55,088	38,426
Announcement Date	18/06/21	17/06/22	19/06/23	21/06/24	20/06/25	17/06/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MITSUI MATSUSHIMA HOLDINGS CO., LTD.	-	-	-	-	524M
BERKSHIRE HATHAWAY INC.	25.52x	-	-	-.--%	1,161B
HITACHI, LTD.	25.67x	2.07x	12.86x	1.08%	159B
3M COMPANY	22.54x	3.87x	13.13x	1.84%	89.63B
ILLINOIS TOOL WORKS INC.	24.11x	5.16x	17.61x	2.37%	78.53B
MITSUBISHI HEAVY INDUSTRIES, LTD.	26.83x	2.03x	15.34x	0.83%	77.46B
HONEYWELL INTERNATIONAL INC.	9.97x	4.03x	18.26x	2.33%	70.18B
MITSUBISHI ELECTRIC CORPORATION	18.05x	1.45x	10.24x	1.36%	62.27B
DSM-FIRMENICH	53.73x	3.27x	16.76x	2.31%	30.12B
Average	25.80x	3.13x	14.89x	1.52%	192.07B
Weighted average by Cap.	24.97x	3.01x	14.49x	0.52%