investorscraft@gmail.com

Intrinsic ValueMitsubishi Electric Corporation (6503.T)

Previous Close¥4,830.00
Intrinsic Value
Upside potential
Previous Close
¥4,830.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mitsubishi Electric Corporation operates as a diversified industrial leader, specializing in electrical and electronic equipment across multiple high-growth sectors. The company’s revenue streams are anchored in industrial automation, energy systems, automotive components, and consumer electronics, with a strong emphasis on innovation and technological integration. Its industrial segment, including programmable logic controllers and robotics, serves manufacturing efficiency, while energy solutions like turbine generators and power electronics cater to global infrastructure demands. In the automotive space, Mitsubishi Electric supplies critical components such as electric powertrain systems, positioning itself as a key player in the EV transition. The company also maintains a robust presence in consumer markets with air conditioners, LED lighting, and home appliances, leveraging brand reliability and energy efficiency. Its diversified portfolio mitigates sector-specific risks while capitalizing on long-term trends like automation, electrification, and smart infrastructure. Mitsubishi Electric’s global footprint and R&D focus reinforce its competitive edge, though it faces intense rivalry from Siemens, Hitachi, and local players in regional markets.

Revenue Profitability And Efficiency

Mitsubishi Electric reported revenue of ¥5.52 trillion for FY2025, with net income of ¥324.1 billion, reflecting a net margin of approximately 5.9%. Operating cash flow stood at ¥455.9 billion, underscoring solid cash generation, though capital expenditures of ¥226.1 billion indicate ongoing investments in capacity and technology. The company’s profitability metrics suggest disciplined cost management, albeit with moderate margins typical of heavy industrials.

Earnings Power And Capital Efficiency

Diluted EPS of ¥155.7 demonstrates steady earnings power, supported by a broad product mix and operational scale. The company’s capital efficiency is evident in its ability to fund growth internally, with operating cash flow covering 2x capital expenditures. However, its beta of 0.514 signals lower volatility but also limited exposure to high-growth tech-driven multiples.

Balance Sheet And Financial Health

Mitsubishi Electric maintains a robust balance sheet, with ¥757.3 billion in cash and equivalents against ¥360.7 billion in total debt, indicating a conservative leverage profile. The liquidity position provides flexibility for strategic investments or M&A, while the debt-to-equity ratio remains manageable, aligning with its industrial peer group.

Growth Trends And Dividend Policy

The company’s growth is tied to macro-industrial cycles, with incremental gains from automation and energy transition trends. A dividend of ¥50 per share reflects a commitment to shareholder returns, though the payout ratio remains modest, prioritizing reinvestment. Long-term growth will hinge on R&D outcomes and adoption of its solutions in emerging markets.

Valuation And Market Expectations

At a market cap of ¥6.2 trillion, Mitsubishi Electric trades at a P/E multiple of ~19x FY2025 earnings, in line with industrials peers. The valuation suggests market expectations of stable, rather than explosive, growth, factoring in its mature segments and cyclical exposures.

Strategic Advantages And Outlook

Mitsubishi Electric’s strengths lie in its diversified industrial base, technological expertise, and strong balance sheet. Near-term challenges include supply chain costs and regional competition, but its focus on high-margin automation and energy solutions positions it well for structural demand shifts. The outlook remains cautiously optimistic, contingent on execution in electrification and smart infrastructure.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount