investorscraft@gmail.com

Intrinsic Value of Mitsui & Co., Ltd. (8031.T)

Previous Close¥3,004.00
Intrinsic Value
Upside potential
Previous Close
¥3,004.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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