Mitsubishi Estate Co., Ltd.

OTC
MITEY
Stock
Yield per half year: +26.15%
Dividend yield: 3.27%
Sector: Real Estate

Reporting Mitsubishi Estate Co., Ltd.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ¥
30.35 26.57 25.66 23.67 24.46 21.68 21.41 18.53 15.96 15.09 20.41 -8.18
Выручка, млрд ¥
1 009.41 1 125.41 1 194.05 1 263.28 1 302.2 1 207.59 1 349.49 1 377.83 1 504.69 1 504.69 1348.36 2.93
Чистая прибыль, млрд ¥
83.43 102.68 120.44 134.61 148.45 135.66 155.17 165.34 168.43 168.43 154.61 2.56
EV, млрд ¥
79.96 2 173.32 2 213.4 2 162.64 2 241.68 2 375.41 4 973.97 4 700.47 6 372.34 6 372.34 4132.77 23.24
EBIT, млрд ¥
171.1 197.05 220.89 235.85 264.27 -652.04 -697.41 -687.79 278.63 278.63 -298.8680 1.06
EBITDA, млрд ¥
251.49 278.49 303.99 319.47 351.88 331.16 373.1 393.33 375.79 375.79 365.05 1.32
OIBDA, млрд ¥
420.69 405.26 496.91 524.69 485.99 485.99 466.71 2.93
Баланс стоимость, млрд ¥
1 510.21 1 593.31 1 698.67 1 770.95 1 734.75 1 852.13 2 003.42 2 157.75 2 401.18 2 401.18 2029.85 6.72
FCF, млрд ¥
-139.5 -106.84 3.77 60.87 9.91 -112.43 -49.02 -16.61 -144.15 -144.15 -62.4600 -270.82
Операционный денежный поток, млрд ¥
135.82 168.53 293.34 345.95 341.77 207.41 280.09 269.91 307.25 307.25 281.29 -2.11
Операционная прибыль, млрд ¥
166.2 192.5 213.05 229.18 240.77 224.39 278.98 296.7 278.63 278.63 263.89 2.96
Операционные расходы, млрд ¥
86.39 85.18 90.77 93.13 94.39 93.37 95.79 100.33 113.65 113.65 99.51 3.78
CAPEX, млрд ¥
275.32 275.37 289.57 285.09 331.86 319.84 329.11 286.52 451.4 451.4 343.75 6.35


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ¥
412.98 243.68 287.15 176.81 207.9 170.04 233.12 225.01 273.95 273.95 222.00 5.67
Short Term Investments ¥
276.86 306.28 374.15 394.15 458.18 500.81 628.8 719.99 4.75 4.75 462.51 -59.90
Long term investments ¥
382.51 3.93 193.22 -89.86
Total Receivables ¥
49.81 54.55 56.02 62.6 50.34 52.03 684.74 785.74 1 050.56 1 050.56 524.68 83.61
Total Current Assets ¥
1 233.94 1 081.69 1 229.04 1 072.87 1 115.63 1 164.04 1 356.79 1 616.6 1 945.09 1 945.09 1439.63 11.76
Чистые активы, млрд ¥
27.85 3 551.06 3 856.76 3 981.87 4 088.08 4 107.25 4 179.89 4 345.99 2 172.66 29.29 3778.77 -11.88
Активы, млрд ¥
5 311.84 5 484.12 5 803.69 5 774.19 5 858.24 6 072.52 6 493.92 6 871.96 7 583.75 7 583.75 6576.08 5.30
Short Term Debt ¥
344.8 320.77 372.99 392.22 373.63 384.43 351.98 431.6 405.75 405.75 389.48 1.66
Long Term Debt ¥
14.06 2 070.57 2 103.89 1 922.78 2 054.26 2 139.62 2 384.9 2 438.6 2 730.87 2 730.87 2349.65 5.86
Задолженность, млрд ¥
3 652.66 3 716.66 3 924.6 3 817.09 3 917.03 4 011.07 4 257.49 4 492.02 4 959.16 4 959.16 4327.35 4.83
Чистый долг, млрд ¥
1 871.24 2 147.66 2 189.73 2 138.19 2 220 2 354.01 2 503.76 2 645.2 2 862.67 2 862.67 2517.13 5.22
Долг, млрд ¥
246.79 2 391.34 2 476.88 2 315 2 427.9 2 524.05 2 736.88 2 870.21 3 136.62 3 136.62 2739.13 5.26
Interest income ¥
0.268 0.284 0.579 0.906 0.871 0.8 0.873 0.8058 8.56
Расходы на обслуживание долга ¥
20.18 22.74 23.12 23.5 22.1 21.62 20.74 25 36 36 25.09 10.25
Чист. проц. доходы, млрд ¥
-22.48 -22.84 -22.92 -21.19 -20.75 -19.94 -24.13 0.0092 0.0061 -17.2002 -121.26
Goodwill ¥
19.79 17.13 13.85 12 9.56 14.47 -13.54
Амортизация, млрд ¥
80.39 81.45 83.11 83.62 87.61 983.2 1 070.51 1 081.12 97.16 97.16 663.92 2.09
Себестоимость, млрд ¥
756.82 847.73 890.24 940.98 967.04 889.83 974.72 980.79 1 112.41 1 112.41 984.96 2.84
Товарно материальные запасы ¥
439.04 408.29 434.64 361.45 329.3 364.83 347.39 493.54 513.83 513.83 409.78 9.31


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.5555 0.7102 0.7853 0.8761 1 0.9492 116.44 125.53 131.96 131.96 75.18 165.51
Цена акции ао 17.32 15.64 19.05 16.16 13.84 12.9 13.68 13.91 18.33 18.33 14.53 5.78
Число акций ао, млн 1387.79 1388.07 1385.77 1338.58 1338.32 1331.01 1332.59 1317.18 1276.39 1276.39 1319.10 -0.94
FCF/акцию -100.52 -76.97 2.72 45.47 7.4 -84.47 -36.79 -12.61 -112.94 -112.94 -47.8820 -272.47


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 5.52 6.44 7.09 7.6 8.56 7.32 8.05 7.95 7.39 7.39 7.85 -2.90
ROA, % 1.57 1.87 2.08 2.33 2.53 2.23 2.47 2.47 2.33 2.33 2.41 -1.63
ROIC, % 5.16 2.7 3.21 3.65 4.22 4.63 4.02 4.36 4.28 4.28 4.30 0.28
ROS, % 9.12 10.09 10.66 11.4 11.23 11.5 12 11.19 11.19 11.19 11.42 -0.07
ROCE, % 11.15 11.76 12.05 13.61 -31.63 -11.9 -11.43 4.15 10.62 10.62 -8.0380 -180.39
Ebit margin, % 20.29 -55.21 -51.68 -49.92 18.52 18.52 18.52 -23.9540 -180.38
Рентаб EBITDA, % 24.75 25.46 25.29 27.02 27.42 27.65 28.55 24.97 24.97 24.97 26.71 -1.85
Чистая рентаб, % 8.26 9.12 10.09 10.66 11.4 11.23 11.5 12 11.19 11.19 11.46 -0.37
Operation Margin, % 17.1 17.84 18.14 18.49 18.58 20.67 21.53 18.52 18.52 18.52 19.56 -0.06
Чистая процентная маржа, % 4.91 5.98 6.61 8.26 9.12 10.09 10.66 11.4 11.23 10.04 10.50 4.25
Доходность FCF, % 537.14 74.96 -525.07 -416.36 15.92 248.89 45.71 -525.17 -264.54 -104.05 -119.8320 -183.99


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
0.3184 0.2499 0.1966 0.1817 0.146 0.1578 15.92 12.43 20.84 20.84 9.90 169.72
P/BV
0.0176 0.0161 0.0139 0.0138 0.0125 0.0116 1.1 0.8636 1.34 1.34 0.6655 154.71
P/S
0.0263 0.0228 0.0198 0.0194 0.0166 0.0177 1.83 1.49 2.33 2.33 1.14 168.81
P/FCF
-0.2402 6.28 0.4018 2.19 -0.1904 -0.378 -0.961 -0.1047 -0.1047 -0.1047 -0.3478 -11.27
E/P
4 5.09 5.5 6.85 6.34 8.37 10.36 11.16 11.16 11.16 9.48 11.97
EV/EBIT
16.4 -7.45 -7.13 -6.83 22.87 22.87 22.87 4.87 -225.15
EV/EBITDA
0.3384 7.8 7.28 6.77 6.37 7.17 13.33 11.95 16.96 16.96 11.16 21.63
EV/S
1.93 1.85 1.71 1.72 1.97 3.69 3.41 4.23 4.23 4.23 3.51 16.51
EV/FCF
-20.34 587.42 35.53 226.23 -21.13 -101.46 -283.02 -44.21 -44.21 -44.21 -98.8060 15.91
Debt/EBITDA
8.59 8.15 7.25 6.9 7.62 7.34 7.3 8.35 8.35 8.35 7.79 1.85
Netdebt/Ebitda
7.71 7.2 6.69 6.31 7.11 6.71 6.73 7.62 7.62 7.62 7.16 1.40
Debt/Ratio
0.436 0.4268 0.4009 0.4144 0.4157 0.4215 0.4177 0.4136 0.4136 0.4136 0.4164 -0.10
Debt/Equity
1.5 1.46 1.31 1.4 1.36 1.37 1.33 1.31 1.89 1.89 1.45 6.80
Debt/Net Income
23.29 20.56 17.2 16.35 18.61 17.64 17.36 18.62 18.62 18.62 18.17 0.01
PEG
0.4221 0.4221 0.4221 0.00
Бета
0.79 0.78 0.52 1.09 -2.55 -0.7193 -0.7193 -0.1759 -198.39
Индекс Альтмана
1.48 1.5 1.59 1.57 1.48 1.48 23.38 0.377 0.3809 0.3809 5.42 -23.77


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
16.66 20.67 25.11 31.91 37.76 44.1 40.12 51.58 50.04 50.04 44.72 5.79
Дивиденд
0.1661 0.2039 0.2412 0.2954 0.2828 0.3126 0.285 0.2664 0.3876 0.1397 0.3069 6.51
Див доход, ао, %
0.8674 1.1 1.41 1.62 1.75 1.94 3.19 3.1 3.27 3.27 2.65 13.32
Дивиденды / прибыль, %
24.78 24.46 26.5 28.05 29.71 29.57 30.16 31.2 29.71 29.71 30.07 0.00
Dividend Coverage Ratio
3.37 3.37 3.37 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
665.48 688.94 664 662.44 662.44 -0.11
CAPEX/Выручка, %
25.48 26.49 24.39 20.8 30 30 3.32
Персонал, чел
9 982 9 982 10 202 10 655 1.64