Previous Close | ¥3,004.00 |
Intrinsic Value | ¥30,189.33 |
Upside potential | +905% |
Data is not available at this time.
Mitsui & Co., Ltd. is a diversified Japanese conglomerate operating as a global trading company with a broad portfolio spanning energy, metals, machinery, chemicals, food, and infrastructure. The company generates revenue through a mix of trading, manufacturing, and investment activities, leveraging its extensive supply chain networks and long-term partnerships. Mitsui’s core business segments include mineral resources, energy, machinery, chemicals, and lifestyle industries, positioning it as a key intermediary in global commodity markets. The firm’s integrated approach—combining trading, logistics, and strategic investments—enhances its resilience against sector-specific volatility. Mitsui holds a strong market position in LNG, steel, and agricultural commodities, supported by its asset-backed trading model and risk-mitigation strategies. Its global footprint, particularly in Asia and the Americas, reinforces its competitive edge in cross-border trade and infrastructure development. The company also invests in renewable energy and digital transformation, aligning with long-term sustainability trends while maintaining profitability in traditional sectors.
Mitsui reported revenue of JPY 13.32 trillion in FY 2024, with net income of JPY 1.06 trillion, reflecting a net margin of approximately 8%. Operating cash flow stood at JPY 864.4 billion, indicating robust cash generation despite capital expenditures of JPY 294.8 billion. The company’s diversified revenue streams and cost discipline contribute to stable profitability, though exposure to commodity price fluctuations remains a key variable.
Diluted EPS of JPY 352.57 underscores Mitsui’s earnings strength, supported by efficient capital allocation across its business segments. The firm’s asset-light trading operations and strategic equity investments enhance returns, while joint ventures in energy and infrastructure provide long-term earnings visibility. Capital efficiency is balanced between high-return trading activities and capital-intensive resource projects.
Mitsui maintains a solid balance sheet with JPY 898.2 billion in cash and equivalents, against total debt of JPY 4.78 trillion. The debt level reflects financing for growth initiatives but remains manageable given the company’s cash flow generation and diversified asset base. Liquidity is sufficient to support operations and strategic investments.
Mitsui has demonstrated consistent growth in earnings, driven by commodity trading and infrastructure investments. The company pays a dividend of JPY 100 per share, reflecting a commitment to shareholder returns. Future growth is expected to be fueled by energy transition projects and expansion in emerging markets, though cyclical commodity exposure may introduce volatility.
With a market capitalization of JPY 8.49 trillion and a beta of 0.56, Mitsui is viewed as a relatively stable investment within the conglomerate sector. The stock’s valuation reflects its diversified earnings base and strategic positioning in global trade, with investors pricing in moderate growth and steady dividends.
Mitsui’s key strengths include its global network, diversified portfolio, and asset-backed trading model, which mitigate sector-specific risks. The company is well-positioned to capitalize on energy transition trends and infrastructure demand in emerging markets. Challenges include commodity price volatility and geopolitical risks, but Mitsui’s adaptive strategy and financial resilience support a stable long-term outlook.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |