Mitsui Fudosan Co., Ltd. (8801)

Basic

  • Market Cap

    ¥3,280.31B

  • EV

    ¥7,787.04B

  • Shares Out

    934.03M

  • Revenue

    ¥2,377.3B

  • Employees

    —

Margins

  • Gross

    24.82%

  • EBITDA

    20.38%

  • Operating

    14.87%

  • Pre-Tax

    14.39%

  • Net

    9.51%

  • FCF

    0.05%

Returns (5Yr Avg)

  • ROA

    2.16%

  • ROE

    6.54%

  • ROCE

    4.09%

  • ROIC

    2.5%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥3,743.08

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥2,531.26

  • Earnings (Dil)

    ¥240.69

  • FCF

    ¥1.28

  • Book Value

    ¥3,254.55

Growth (CAGR)

  • Rev 3Yr

    9.43%

  • Rev 5Yr

    4.69%

  • Rev 10Yr

    4.95%

  • Dil EPS 3Yr

    22.66%

  • Dil EPS 5Yr

    6.23%

  • Dil EPS 10Yr

    11.31%

  • Rev Fwd 2Yr

    2.82%

  • EBITDA Fwd 2Yr

    7.75%

  • EPS Fwd 2Yr

    9.88%

  • EPS LT Growth Est

    7.31%

Dividends

  • Yield

    —

  • Payout

    27.82%

  • DPS

    ¥67

  • DPS Growth 3Yr

    15.05%

  • DPS Growth 5Yr

    9.79%

  • DPS Growth 10Yr

    11.78%

  • DPS Growth Fwd 2Yr

    9.92%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

1,861,195.0

1,905,642.0

2,007,555.0

2,100,870.0

2,269,103.0

2,377,302.0

Total Revenues % Chg.

6.3%

2.4%

5.3%

4.6%

8.0%

10.0%

Cost of Goods Sold, Total

1,423,442.0

1,435,903.0

1,609,639.0

1,650,428.0

1,742,425.0

1,787,193.0

Gross Profit

437,753.0

469,739.0

397,916.0

450,442.0

526,678.0

590,109.0

Selling General & Admin Expenses, Total

175,177.0

188,609.0

194,145.0

205,463.0

221,273.0

236,488.0

R&D Expenses

427.0

512.0

—

—

—

—

Other Operating Expenses, Total

175,604.0

189,121.0

194,145.0

205,463.0

221,273.0

236,488.0

Operating Income

262,149.0

280,618.0

203,771.0

244,979.0

305,405.0

353,621.0

Interest Expense, Total

-28,284.0

-29,382.0

-27,779.0

-31,606.0

-55,458.0

-68,813.0

Interest And Investment Income

7,136.0

7,751.0

6,877.0

7,409.0

8,483.0

9,017.0

Net Interest Expenses

-21,148.0

-21,631.0

-20,902.0

-24,197.0

-46,975.0

-59,796.0

Income (Loss) On Equity Invest.

14,895.0

5,715.0

-6,158.0

2,161.0

7,325.0

7,660.0

Other Non Operating Income (Expenses)

2,168.0

-6,193.0

-7,845.0

1,999.0

-396.0

-1,985.0

EBT, Excl. Unusual Items

258,064.0

258,509.0

168,866.0

224,942.0

265,359.0

299,500.0

Gain (Loss) On Sale Of Investments

1,481.0

13,842.0

56,633.0

51,726.0

40,939.0

53,057.0

Gain (Loss) On Sale Of Assets

—

—

20,704.0

-562.0

-8,195.0

-8,195.0

Asset Writedown

-17,502.0

-5,770.0

-39,648.0

-9,478.0

—

—

Other Unusual Items

-1.0

-5,366.0

-14,734.0

-4,224.0

-2,172.0

-2,172.0

EBT, Incl. Unusual Items

242,042.0

261,215.0

191,821.0

262,404.0

295,931.0

342,190.0

Income Tax Expense

71,906.0

76,522.0

62,093.0

86,649.0

92,557.0

105,111.0

Earnings From Continuing Operations

170,136.0

184,693.0

129,728.0

175,755.0

203,374.0

237,079.0

Minority Interest

-1,475.0

-721.0

-152.0

1,231.0

-6,375.0

-10,931.0

Net Income

168,661.0

183,972.0

129,576.0

176,986.0

196,999.0

226,148.0

Net Income to Common Incl Extra Items

168,661.0

183,972.0

129,576.0

176,986.0

196,999.0

226,148.0

Net Income to Common Excl. Extra Items

168,661.0

183,972.0

129,576.0

176,986.0

196,999.0

226,148.0

Total Shares Outstanding

982.2

967.4

964.1

959.8

933.5

934.0

Weighted Avg. Shares Outstanding

984.6

976.8

964.1

959.8

947.6

939.2

Weighted Avg. Shares Outstanding Dil

985.3

977.6

964.8

960.3

948.0

939.6

EPS

171.3

188.3

134.4

184.4

207.9

240.8

EPS Diluted

171.2

188.2

134.3

184.3

207.8

240.7

EBITDA

341,183.0

372,052.0

301,967.0

356,480.0

430,704.0

484,386.0