MITSUBISHI HEAVY INDUSTRIES, LTD. Financials Mitsubishi Heavy Industries, Ltd. OTC Markets
Equities
MHVYF
JP3900000005
Consumer Goods Conglomerates
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.3 USD | -3.01% |
|
-8.83% | +93.14% |
| Jul. 08 | ArcelorMittal Tests New Carbon Recycling Technology at Belgium Steel Plant | MT |
| Jul. 08 | ArcelorMittal: working on CO2 conversion | CF |
Valuation
| 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 | 6,165,612 | - | - |
| Enterprise Value (EV) 1 | 2,007,204 | 2,149,890 | 2,113,486 | 2,482,505 | 5,579,540 | 6,943,466 | 6,818,661 | 6,586,165 |
| P/E ratio | 10.5 x | 28.5 x | 11.9 x | 12.6 x | 21.9 x | 23.4 x | 21 x | 18.3 x |
| Yield | 5.49% | 2.17% | 2.49% | 2.67% | 1.38% | 1.21% | 1.39% | 1.61% |
| Capitalization / Revenue | 0.23 x | 0.31 x | 0.35 x | 0.39 x | 1.05 x | 1.25 x | 1.18 x | 1.1 x |
| EV / Revenue | 0.5 x | 0.58 x | 0.55 x | 0.59 x | 1.2 x | 1.41 x | 1.3 x | 1.17 x |
| EV / EBITDA | 6.82 x | 7.4 x | 7.23 x | 7.5 x | 12.7 x | 13.3 x | 11.7 x | 10.2 x |
| EV / FCF | 9.73 x | -7.76 x | 7 x | 70.3 x | 32.7 x | 35.2 x | 31.5 x | 22.4 x |
| FCF Yield | 10.3% | -12.9% | 14.3% | 1.42% | 3.06% | 2.84% | 3.17% | 4.47% |
| Price to Book | 0.75 x | 0.85 x | 0.86 x | 0.94 x | 2.17 x | 2.65 x | 2.42 x | 2.14 x |
| Nbr of stocks (in thousands) | 3,359,417 | 3,361,269 | 3,356,891 | 3,358,765 | 3,360,623 | 3,360,922 | - | - |
| Reference price 2 | 273.2 | 344.9 | 402.0 | 487.6 | 1,448 | 1,834 | 1,834 | 1,834 |
| Announcement Date | 5/11/20 | 5/10/21 | 5/12/22 | 5/10/23 | 5/8/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 4,041,376 | 3,699,946 | 3,860,283 | 4,202,797 | 4,657,147 | 4,921,545 | 5,247,055 | 5,616,338 |
| EBITDA 1 | 294,429 | 290,357 | 292,400 | 331,100 | 438,440 | 522,333 | 583,411 | 647,428 |
| EBIT 1 | 126,162 | 52,099 | 99,184 | 141,379 | 282,541 | 373,900 | 425,991 | 485,000 |
| Operating Margin | 3.12% | 1.41% | 2.57% | 3.36% | 6.07% | 7.6% | 8.12% | 8.64% |
| Earnings before Tax (EBT) 1 | -32,660 | 49,355 | 173,684 | 191,126 | 315,187 | 384,464 | 427,173 | 489,875 |
| Net income 1 | 87,123 | 40,639 | 113,541 | 130,451 | 222,023 | 265,091 | 295,055 | 337,562 |
| Net margin | 2.16% | 1.1% | 2.94% | 3.1% | 4.77% | 5.39% | 5.62% | 6.01% |
| EPS 2 | 25.94 | 12.09 | 33.82 | 38.84 | 66.07 | 78.28 | 87.18 | 100.3 |
| Free Cash Flow 1 | 206,273 | -277,197 | 301,869 | 35,313 | 170,700 | 197,476 | 216,252 | 294,611 |
| FCF margin | 5.1% | -7.49% | 7.82% | 0.84% | 3.67% | 4.01% | 4.12% | 5.25% |
| FCF Conversion (EBITDA) | 70.06% | - | 103.24% | 10.67% | 38.93% | 37.81% | 37.07% | 45.5% |
| FCF Conversion (Net income) | 236.76% | - | 265.87% | 27.07% | 76.88% | 74.49% | 73.29% | 87.28% |
| Dividend per Share 2 | 15.00 | 7.500 | 10.00 | 13.00 | 20.00 | 22.29 | 25.55 | 29.50 |
| Announcement Date | 5/11/20 | 5/10/21 | 5/12/22 | 5/10/23 | 5/8/24 | - | - | - |
1JPY in Million2JPY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 Q2 | 2024 S1 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 S1 | 2025 Q3 | 2025 Q4 | 2025 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 2,163,713 | 1,658,625 | - | 1,663,747 | 981,628 | 1,214,908 | - | 871,332 | 1,003,935 | 1,875,267 | 1,062,779 | 1,264,751 | - | 983,980 | 1,085,292 | 2,069,272 | 1,191,394 | 1,396,480 | 1,042,675 | 1,165,250 | 2,229,700 | 1,228,800 | 1,528,525 | 2,817,300 |
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | -15,094 | - | 26,211 | 29,872 | 43,101 | - | 255 | 32,151 | 32,406 | 43,172 | 65,801 | - | 36,447 | 45,734 | 82,181 | 90,676 | 90,916 | 61,967 | 94,833 | 145,400 | 98,467 | 127,433 | 221,700 |
| Operating Margin | - | -0.91% | - | 1.58% | 3.04% | 3.55% | - | 0.03% | 3.2% | 1.73% | 4.06% | 5.2% | - | 3.7% | 4.21% | 3.97% | 7.61% | 6.51% | 5.94% | 8.14% | 6.52% | 8.01% | 8.34% | 7.87% |
| Earnings before Tax (EBT) 1 | -93,520 | -72,849 | - | 26,534 | 61,034 | 86,116 | - | 35,560 | 55,831 | 91,391 | 22,271 | 77,464 | - | 75,701 | 58,013 | 133,714 | 73,884 | 107,588 | 66,500 | 94,333 | - | 90,667 | 135,167 | - |
| Net income 1 | 57,886 | -57,081 | - | 12,081 | 37,938 | 63,522 | - | 19,193 | 34,939 | 54,132 | 12,309 | 64,010 | - | 53,187 | 38,757 | 91,944 | 46,106 | 83,973 | 43,167 | 64,667 | - | 63,500 | 96,333 | - |
| Net margin | 2.68% | -3.44% | - | 0.73% | 3.86% | 5.23% | - | 2.2% | 3.48% | 2.89% | 1.16% | 5.06% | - | 5.41% | 3.57% | 4.44% | 3.87% | 6.01% | 4.14% | 5.55% | - | 5.17% | 6.3% | - |
| EPS 2 | - | -16.99 | - | 3.599 | 11.30 | 18.92 | - | 5.716 | 10.40 | 16.12 | 3.664 | 19.06 | - | 15.83 | 11.53 | 27.36 | 13.72 | 24.99 | 13.70 | 20.20 | - | 20.40 | 38.10 | - |
| Dividend per Share | 7.500 | - | 7.500 | 4.500 | - | - | 5.500 | - | - | 6.000 | - | - | 7.000 | - | - | 8.000 | - | - | - | - | - | - | - | - |
| Announcement Date | 5/11/20 | 10/30/20 | 5/10/21 | 10/29/21 | 2/7/22 | 5/12/22 | 5/12/22 | 8/5/22 | 11/1/22 | 11/1/22 | 2/7/23 | 5/10/23 | 5/10/23 | 8/4/23 | 11/6/23 | 11/6/23 | 2/6/24 | 5/8/24 | - | - | - | - | - | - |
1JPY in Million2JPY
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,089,243 | 990,588 | 764,016 | 844,771 | 711,677 | 777,854 | 653,049 | 420,553 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 3.7 x | 3.412 x | 2.613 x | 2.551 x | 1.623 x | 1.489 x | 1.119 x | 0.6496 x |
| Free Cash Flow 1 | 206,273 | -277,197 | 301,869 | 35,313 | 170,700 | 197,476 | 216,252 | 294,611 |
| ROE (net income / shareholders' equity) | 6.6% | 3.1% | 7.7% | 7.9% | 6.55% | 11.6% | 12.1% | 12.3% |
| ROA (Net income/ Total Assets) | -0.64% | 1.01% | 3.5% | 3.61% | 2.22% | 3.94% | 4.37% | 4.76% |
| Assets 1 | -13,509,117 | 4,033,207 | 3,244,770 | 3,614,442 | 9,983,049 | 6,728,196 | 6,759,043 | 7,091,649 |
| Book Value Per Share 2 | 363.0 | 406.0 | 470.0 | 518.0 | 668.0 | 691.0 | 757.0 | 859.0 |
| Cash Flow per Share 2 | 122.0 | 83.00 | 74.30 | 83.10 | 112.0 | 117.0 | 124.0 | 139.0 |
| Capex 1 | 246,291 | 146,212 | 129,256 | 131,905 | 160,486 | 176,097 | 180,081 | 179,097 |
| Capex / Sales | 6.09% | 3.95% | 3.35% | 3.14% | 3.45% | 3.58% | 3.43% | 3.19% |
| Announcement Date | 5/11/20 | 5/10/21 | 5/12/22 | 5/10/23 | 5/8/24 | - | - | - |
1JPY in Million2JPY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
1,834
JPY
Average target price
1,673
JPY
Spread / Average Target
-8.79%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +15.93% | 893B | |
| +3.13% | 247B | |
| +26.87% | 181B | |
| +2.45% | 140B | |
| +81.42% | 109B | |
| -8.30% | 70.4B | |
| -5.57% | 56.26B | |
| +39.67% | 36.29B | |
| -38.83% | 31.85B |
- Stock Market
- Equities
- 7011 Stock
- MHVYF Stock
- Financials Mitsubishi Heavy Industries, Ltd.
