Mitsui O.S.K. Lines Ltd
TSE:9104

Watchlist Manager
Mitsui O.S.K. Lines Ltd Logo
Mitsui O.S.K. Lines Ltd
TSE:9104
Watchlist
Price: 5 317 JPY 0.55% Market Closed
Market Cap: 1.9T JPY
Have any thoughts about
Mitsui O.S.K. Lines Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Mitsui O.S.K. Lines Ltd stock under the Base Case scenario is 5 139.84 JPY. Compared to the current market price of 5 317 JPY, Mitsui O.S.K. Lines Ltd is Overvalued by 3%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
5 139.84 JPY
Overvaluation 3%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mitsui O.S.K. Lines Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Mitsui O.S.K. Lines Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Mitsui O.S.K. Lines Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Mitsui O.S.K. Lines Ltd

Provide an overview of the primary business activities
of Mitsui O.S.K. Lines Ltd.

What unique competitive advantages
does Mitsui O.S.K. Lines Ltd hold over its rivals?

What risks and challenges
does Mitsui O.S.K. Lines Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mitsui O.S.K. Lines Ltd.

Provide P/S
for Mitsui O.S.K. Lines Ltd.

Provide P/E
for Mitsui O.S.K. Lines Ltd.

Provide P/OCF
for Mitsui O.S.K. Lines Ltd.

Provide P/FCFE
for Mitsui O.S.K. Lines Ltd.

Provide P/B
for Mitsui O.S.K. Lines Ltd.

Provide EV/S
for Mitsui O.S.K. Lines Ltd.

Provide EV/GP
for Mitsui O.S.K. Lines Ltd.

Provide EV/EBITDA
for Mitsui O.S.K. Lines Ltd.

Provide EV/EBIT
for Mitsui O.S.K. Lines Ltd.

Provide EV/OCF
for Mitsui O.S.K. Lines Ltd.

Provide EV/FCFF
for Mitsui O.S.K. Lines Ltd.

Provide EV/IC
for Mitsui O.S.K. Lines Ltd.

Show me price targets
for Mitsui O.S.K. Lines Ltd made by professional analysts.

What are the Revenue projections
for Mitsui O.S.K. Lines Ltd?

How accurate were the past Revenue estimates
for Mitsui O.S.K. Lines Ltd?

What are the Net Income projections
for Mitsui O.S.K. Lines Ltd?

How accurate were the past Net Income estimates
for Mitsui O.S.K. Lines Ltd?

What are the EPS projections
for Mitsui O.S.K. Lines Ltd?

How accurate were the past EPS estimates
for Mitsui O.S.K. Lines Ltd?

What are the EBIT projections
for Mitsui O.S.K. Lines Ltd?

How accurate were the past EBIT estimates
for Mitsui O.S.K. Lines Ltd?

Compare the revenue forecasts
for Mitsui O.S.K. Lines Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mitsui O.S.K. Lines Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mitsui O.S.K. Lines Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mitsui O.S.K. Lines Ltd compared to its peers.

Compare the P/E ratios
of Mitsui O.S.K. Lines Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Mitsui O.S.K. Lines Ltd with its peers.

Analyze the financial leverage
of Mitsui O.S.K. Lines Ltd compared to its main competitors.

Show all profitability ratios
for Mitsui O.S.K. Lines Ltd.

Provide ROE
for Mitsui O.S.K. Lines Ltd.

Provide ROA
for Mitsui O.S.K. Lines Ltd.

Provide ROIC
for Mitsui O.S.K. Lines Ltd.

Provide ROCE
for Mitsui O.S.K. Lines Ltd.

Provide Gross Margin
for Mitsui O.S.K. Lines Ltd.

Provide Operating Margin
for Mitsui O.S.K. Lines Ltd.

Provide Net Margin
for Mitsui O.S.K. Lines Ltd.

Provide FCF Margin
for Mitsui O.S.K. Lines Ltd.

Show all solvency ratios
for Mitsui O.S.K. Lines Ltd.

Provide D/E Ratio
for Mitsui O.S.K. Lines Ltd.

Provide D/A Ratio
for Mitsui O.S.K. Lines Ltd.

Provide Interest Coverage Ratio
for Mitsui O.S.K. Lines Ltd.

Provide Altman Z-Score Ratio
for Mitsui O.S.K. Lines Ltd.

Provide Quick Ratio
for Mitsui O.S.K. Lines Ltd.

Provide Current Ratio
for Mitsui O.S.K. Lines Ltd.

Provide Cash Ratio
for Mitsui O.S.K. Lines Ltd.

What is the historical Revenue growth
over the last 5 years for Mitsui O.S.K. Lines Ltd?

What is the historical Net Income growth
over the last 5 years for Mitsui O.S.K. Lines Ltd?

What is the current Free Cash Flow
of Mitsui O.S.K. Lines Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mitsui O.S.K. Lines Ltd.

Business Breakdown

Mitsui O.S.K. Lines Ltd. (MOL) stands as one of Japan's leading shipping companies, deeply rooted in the maritime industry since its foundation in 1884. As a key player in global logistics, MOL operates an extensive fleet that includes bulk carriers, container ships, and LNG carriers, ensuring that goods move efficiently across international waters. The company’s strategic focus on sustainability, innovative shipping technologies, and an expanding portfolio in logistics services positions it not just as a vessel operator, but as an integrated transportation provider. This commitment to sustainability and modernization aligns with global trends toward greener shipping practices, attracting en...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mitsui O.S.K. Lines Ltd

Current Assets 516.7B
Cash & Short-Term Investments 130.5B
Receivables 147.1B
Other Current Assets 239B
Non-Current Assets 3.9T
Long-Term Investments 1.8T
PP&E 1.7T
Intangibles 71.7B
Other Non-Current Assets 288.2B
Current Liabilities 561.6B
Accounts Payable 120.1B
Accrued Liabilities 5.4B
Short-Term Debt 80B
Other Current Liabilities 356.1B
Non-Current Liabilities 1.3T
Long-Term Debt 1.1T
Other Non-Current Liabilities 211.3B
Efficiency

Earnings Waterfall
Mitsui O.S.K. Lines Ltd

Revenue
1.7T JPY
Cost of Revenue
-1.4T JPY
Gross Profit
267.8B JPY
Operating Expenses
-148.5B JPY
Operating Income
119.3B JPY
Other Expenses
158.3B JPY
Net Income
277.6B JPY

Free Cash Flow Analysis
Mitsui O.S.K. Lines Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Mitsui O.S.K. Lines Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Net Income
Negative Free Cash Flow
Positive 3-Years Revenue Growth
57/100
Profitability
Score

Mitsui O.S.K. Lines Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Mitsui O.S.K. Lines Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
43/100
Solvency
Score

Mitsui O.S.K. Lines Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Mitsui O.S.K. Lines Ltd

Wall Street analysts forecast Mitsui O.S.K. Lines Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Mitsui O.S.K. Lines Ltd is 5 679.55 JPY with a low forecast of 3 636 JPY and a high forecast of 7 665 JPY.

Lowest
Price Target
3 636 JPY
32% Downside
Average
Price Target
5 679.55 JPY
7% Upside
Highest
Price Target
7 665 JPY
44% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Mitsui O.S.K. Lines Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Mitsui O.S.K. Lines Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Mitsui O.S.K. Lines Ltd Logo
Mitsui O.S.K. Lines Ltd

Country

Japan

Industry

Marine

Market Cap

1.9T JPY

Dividend Yield

5.45%

Description

Mitsui O.S.K.Lines Ltd. engages in the provision of marine transport services. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 8,571 full-time employees. Lines Ltd is a Japan-based company engaged in the international shipping business. The Dry bulk Carrier segment is engaged in the operation of dry bulk carriers. The Energy Transportation segment is engaged in the operation of non-scheduled special ships such as coal carriers that transport coal for thermal power generation, oil transport vessels, ocean business and liquefied natural gas vessels, as well as ocean freight transportation business. The Container Ship segment is engaged in the operation of container ships and container terminals. The Car Carrier, Ferry and Costal RORO Ship segment is engaged in the operation of dedicated car carriers. The Associated Business segment is engaged in the real estate business, as well as the cruise ship business, chartered business, and the temporary staffing business. The Others segment mainly conducts ship management, finance business such as group financing, information services, accounting agency, and marine consulting.

Contact

TOKYO-TO
Minato-ku
Shosen Mitsui Bldg., 2-1-1, Toranomon
www.mol.co.jp

IPO

1949-07-09

Employees

8 571

Officers

CEO, President & Representative Director
Mr. Takeshi Hashimoto
EVP, Exec Off, COO of Corp & Reg Org, Dir Gen of Tech & Dig Trans and Rep Dir
Mr. Toshiaki Tanaka
Executive Managing Officer, CFO & Director
Kazuya Hamazaki
Exec Off, CTO, Dty Dir Gen of Tech & Digital Trans HQ
Koichi Kawanaka
Mgng Exec Off, Chief Dig & Info Off, Dty Dir Gen of Techn & Dig Tran HQ
Ryusuke Kimura
Executive Officer and Chief Compliance & Legal Officer
Keiichiro Nakanishi
Show More
Executive Officer & Chief Communication Officer
Sanae Sonoda
Executive Officer & Chief Human Resource Officer
Hiromichi Takezaki
Sr Mgng Exec Off, Regional Hd of Corp Funct & MD of MOL(Europe Africa) Ltd.
Mr. Toshinobu Shinoda
EVP, Exec Off, COO of Business Org, Dir Gen of Dry Bulk Business HQ
Hirofumi Kuwata
Show Less

See Also

Discover More
What is the Intrinsic Value of one Mitsui O.S.K. Lines Ltd stock?

The intrinsic value of one Mitsui O.S.K. Lines Ltd stock under the Base Case scenario is 5 139.84 JPY.

Is Mitsui O.S.K. Lines Ltd stock undervalued or overvalued?

Compared to the current market price of 5 317 JPY, Mitsui O.S.K. Lines Ltd is Overvalued by 3%.

Back to Top