investorscraft@gmail.com

Intrinsic ValueMitsubishi Electric Corporation (MEL.L)

Previous Close£1,424.50
Intrinsic Value
Upside potential
Previous Close
£1,424.50

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 core revenue model is built on manufacturing and distributing a broad portfolio, including power generation systems, industrial automation, automotive components, and consumer electronics. Its industrial segment, featuring programmable logic controllers and robotics, serves as a key growth driver, while its consumer division, with products like air conditioners and refrigerators, ensures steady cash flow. Mitsubishi Electric holds a strong market position in Asia, supported by its technological expertise and vertically integrated supply chain. The firm competes globally with peers like Siemens and Hitachi, differentiating itself through innovation in energy-efficient solutions and smart infrastructure. Its diversified operations mitigate sector-specific risks, while strategic investments in R&D sustain its competitive edge in automation and electrification trends. The company’s ability to cater to both B2B and B2C markets underscores its resilience and adaptability in evolving economic conditions.

Revenue Profitability And Efficiency

Mitsubishi Electric reported revenue of JPY 5.52 trillion for FY 2025, with net income of JPY 324.1 billion, reflecting a net margin of approximately 5.9%. Operating cash flow stood at JPY 455.9 billion, indicating robust cash generation. Capital expenditures of JPY 226.1 billion suggest ongoing investments in production capacity and R&D, aligning with its growth strategy. The company’s efficiency metrics are in line with industrial peers, though margins could face pressure from input cost volatility.

Earnings Power And Capital Efficiency

The company’s diluted EPS of JPY 155.7 demonstrates stable earnings power, supported by diversified revenue streams. Mitsubishi Electric’s capital efficiency is evident in its disciplined capex allocation, with a focus on high-margin segments like industrial automation and energy systems. Its ability to generate consistent operating cash flow relative to net income underscores effective working capital management.

Balance Sheet And Financial Health

Mitsubishi Electric maintains a solid balance sheet, with JPY 757.3 billion in cash and equivalents against total debt of JPY 360.7 billion, indicating a conservative leverage profile. The strong liquidity position provides flexibility for strategic acquisitions or shareholder returns. The debt-to-equity ratio remains manageable, reflecting prudent financial stewardship.

Growth Trends And Dividend Policy

The company’s growth is driven by demand for automation, electrification, and energy-efficient solutions. A dividend per share of JPY 297 highlights its commitment to returning capital to shareholders, supported by stable cash flows. Future growth may hinge on expansion in emerging markets and advancements in smart infrastructure technologies.

Valuation And Market Expectations

While specific market cap data is unavailable, Mitsubishi Electric’s valuation likely reflects its diversified industrial exposure and steady profitability. Investors may weigh its growth potential in automation against macroeconomic headwinds impacting industrial demand. The stock’s performance could correlate with sector-wide trends in electrification and IoT adoption.

Strategic Advantages And Outlook

Mitsubishi Electric’s strategic advantages lie in its technological leadership, global supply chain, and diversified product mix. The outlook remains positive, supported by long-term trends in automation, renewable energy, and smart cities. However, competitive pressures and input cost inflation could pose challenges. The company’s focus on innovation and operational efficiency positions it well for sustained growth.

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