M

Mitsubishi Logistics Corp
TSE:9301

Watchlist Manager
Mitsubishi Logistics Corp
TSE:9301
Watchlist
Price: 1 163 JPY 0.3% Market Closed
Market Cap: 431.7B JPY
Have any thoughts about
Mitsubishi Logistics Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

263.6B
+3%
Revenue
Growth Rates:
1 Year
-3%
3 Years
+15%
5 Years
+14%
7 Years
+22%
10 Years
+32%
18B
-0.5%
Operating Income
Growth Rates:
1 Year
-15%
3 Years
+20%
5 Years
+42%
7 Years
+36%
10 Years
+50%
34.7B
-1%
Net Income
Growth Rates:
1 Year
+46%
3 Years
+123%
5 Years
+169%
7 Years
+189%
10 Years
+283%

Earnings Waterfall
Mitsubishi Logistics Corp

Revenue
263.6B JPY
Cost of Revenue
-230.9B JPY
Gross Profit
32.8B JPY
Operating Expenses
-14.7B JPY
Operating Income
18B JPY
Other Expenses
16.7B JPY
Net Income
34.7B JPY

Income Statement
Mitsubishi Logistics Corp

Rotate your device to view
Income Statement
Currency: JPY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
200 028
N/A
202 721
+1%
204 362
+1%
206 451
+1%
209 523
+1%
209 813
+0%
206 831
-1%
204 845
-1%
200 081
-2%
205 239
+3%
208 718
+2%
211 475
+1%
216 541
+2%
213 416
-1%
215 407
+1%
218 313
+1%
219 924
+1%
224 309
+2%
227 185
+1%
230 140
+1%
232 187
+1%
228 833
-1%
229 057
+0%
221 448
-3%
215 465
-3%
213 225
-1%
213 729
+0%
220 372
+3%
229 975
+4%
243 448
+6%
257 230
+6%
276 500
+7%
293 864
+6%
304 675
+4%
300 591
-1%
287 619
-4%
272 085
-5%
261 056
-4%
254 507
-3%
257 169
+1%
263 637
+3%
Gross Profit
Cost of Revenue
(178 655)
(181 310)
(183 224)
(185 703)
(188 237)
(188 492)
(185 838)
(183 091)
(178 257)
(181 673)
(185 573)
(188 192)
(192 765)
(190 969)
(192 593)
(195 278)
(197 237)
(201 198)
(203 825)
(207 135)
(208 851)
(205 914)
(206 141)
(199 683)
(194 850)
(192 745)
(191 875)
(197 611)
(204 686)
(216 151)
(228 598)
(244 680)
(260 953)
(270 209)
(265 898)
(253 749)
(238 490)
(227 547)
(222 271)
(225 008)
(230 872)
Gross Profit
21 373
N/A
21 411
+0%
21 138
-1%
20 748
-2%
21 286
+3%
21 321
+0%
20 993
-2%
21 754
+4%
21 824
+0%
23 566
+8%
23 145
-2%
23 283
+1%
23 776
+2%
22 447
-6%
22 814
+2%
23 035
+1%
22 687
-2%
23 111
+2%
23 360
+1%
23 005
-2%
23 336
+1%
22 919
-2%
22 916
0%
21 765
-5%
20 615
-5%
20 480
-1%
21 854
+7%
22 761
+4%
25 289
+11%
27 297
+8%
28 632
+5%
31 820
+11%
32 911
+3%
34 466
+5%
34 693
+1%
33 870
-2%
33 595
-1%
33 509
0%
32 236
-4%
32 161
0%
32 765
+2%
Operating Income
Operating Expenses
(9 334)
(9 472)
(9 689)
(9 842)
(9 825)
(9 786)
(9 684)
(9 891)
(9 898)
(10 034)
(10 397)
(10 352)
(10 495)
(10 570)
(10 393)
(10 403)
(10 500)
(10 598)
(10 700)
(10 692)
(10 624)
(10 546)
(10 721)
(10 621)
(10 534)
(10 389)
(10 119)
(10 204)
(10 271)
(10 361)
(10 488)
(10 595)
(10 817)
(11 222)
(11 666)
(12 063)
(12 376)
(12 817)
(13 295)
(14 049)
(14 749)
Selling, General & Administrative
(9 330)
(9 472)
(9 042)
(9 838)
(9 822)
(9 783)
(8 986)
(9 894)
(9 898)
(10 034)
(9 740)
(10 347)
(10 494)
(10 572)
(9 711)
(10 407)
(10 504)
(10 599)
(9 992)
(10 688)
(10 620)
(10 540)
(9 969)
(10 624)
(10 537)
(10 389)
(9 474)
(10 199)
(10 267)
(10 361)
(9 957)
(10 595)
(10 815)
(11 221)
(11 139)
(12 064)
(12 377)
(12 818)
(12 490)
(14 049)
(14 748)
Depreciation & Amortization
0
0
(644)
0
0
0
(698)
0
0
0
(656)
0
0
0
(682)
0
0
0
(707)
0
0
0
(752)
0
0
0
(644)
0
0
0
(530)
0
0
0
(528)
0
0
0
(804)
0
0
Other Operating Expenses
(4)
0
(3)
(4)
(3)
(3)
0
3
0
0
(1)
(5)
0
2
0
4
4
1
(1)
(4)
(4)
(6)
0
3
3
0
(1)
(5)
(4)
0
(1)
0
(2)
(1)
1
1
1
1
(1)
2
1
Operating Income
12 039
N/A
11 939
-1%
11 449
-4%
10 906
-5%
11 461
+5%
11 535
+1%
11 309
-2%
11 863
+5%
11 926
+1%
13 532
+13%
12 748
-6%
12 931
+1%
13 281
+3%
11 877
-11%
12 421
+5%
12 632
+2%
12 187
-4%
12 513
+3%
12 660
+1%
12 313
-3%
12 712
+3%
12 373
-3%
12 195
-1%
11 144
-9%
10 081
-10%
10 091
+0%
11 735
+16%
12 557
+7%
15 018
+20%
16 936
+13%
18 144
+7%
21 225
+17%
22 094
+4%
23 244
+5%
23 027
-1%
21 807
-5%
21 219
-3%
20 692
-2%
18 941
-8%
18 112
-4%
18 016
-1%
Pre-Tax Income
Interest Income Expense
3 709
3 804
4 341
4 953
5 432
4 720
4 559
3 941
3 311
2 889
3 022
3 417
4 405
4 704
3 777
3 459
3 537
3 780
5 249
5 920
7 145
7 317
7 488
6 950
5 542
5 277
8 164
9 028
8 375
8 814
8 181
9 259
9 402
13 512
16 401
15 957
15 758
25 833
20 361
30 662
30 697
Non-Reccuring Items
(518)
(566)
(692)
(796)
(885)
(874)
(1 030)
(1 537)
(1 056)
(759)
342
966
446
87
(283)
(560)
(997)
(1 076)
(815)
(585)
(105)
32
(1 942)
(2 670)
15 906
15 801
17 932
18 236
(229)
(154)
(160)
471
467
496
(595)
(737)
(801)
(761)
111
66
66
Gain/Loss on Disposition of Assets
(945)
(1 048)
(1 019)
(1 150)
(956)
(812)
(703)
(572)
(435)
(403)
(639)
(601)
(740)
(819)
(876)
(870)
(778)
(823)
(716)
(1 541)
(1 576)
(1 650)
(1 419)
(620)
18 494
17 805
17 862
17 826
(1 334)
(373)
(556)
1 568
1 653
1 593
1 917
(109)
(135)
(117)
(695)
590
520
Total Other Income
585
638
772
732
702
611
535
548
650
598
323
287
117
81
331
326
330
410
414
494
414
431
415
323
487
408
418
613
518
686
315
495
764
588
201
(119)
(92)
(56)
452
580
230
Pre-Tax Income
14 870
N/A
14 767
-1%
14 851
+1%
14 645
-1%
15 754
+8%
15 180
-4%
14 670
-3%
14 243
-3%
14 396
+1%
15 857
+10%
15 796
0%
17 000
+8%
17 509
+3%
15 930
-9%
15 370
-4%
14 987
-2%
14 279
-5%
14 804
+4%
16 792
+13%
16 601
-1%
18 590
+12%
18 503
0%
16 737
-10%
15 127
-10%
50 510
+234%
49 382
-2%
56 111
+14%
58 260
+4%
22 348
-62%
25 909
+16%
25 924
+0%
33 018
+27%
34 380
+4%
39 433
+15%
40 951
+4%
36 799
-10%
35 949
-2%
45 591
+27%
39 170
-14%
50 010
+28%
49 529
-1%
Net Income
Tax Provision
(5 634)
(5 522)
(5 567)
(5 536)
(5 943)
(5 885)
(5 258)
(5 068)
(5 038)
(5 352)
(5 032)
(5 491)
(5 385)
(4 892)
(4 698)
(4 595)
(4 329)
(4 516)
(4 996)
(4 639)
(5 483)
(5 267)
(4 705)
(4 510)
(15 045)
(14 778)
(16 714)
(17 128)
(6 351)
(7 244)
(7 565)
(9 450)
(9 789)
(11 268)
(13 202)
(12 098)
(11 825)
(14 977)
(11 025)
(14 534)
(14 507)
Income from Continuing Operations
9 236
9 245
9 284
9 109
9 811
9 295
9 412
9 175
9 358
10 505
10 764
11 509
12 124
11 038
10 672
10 392
9 950
10 288
11 796
11 962
13 107
13 236
12 032
10 617
35 465
34 604
39 397
41 132
15 997
18 665
18 359
23 568
24 591
28 165
27 749
24 701
24 124
30 614
28 145
35 476
35 022
Income to Minority Interest
(171)
(172)
(150)
(132)
(89)
(56)
(61)
(49)
(57)
(60)
(97)
(101)
(125)
(156)
(154)
(196)
(227)
(233)
(230)
(210)
(193)
(190)
(180)
(153)
(143)
(167)
(237)
(330)
(436)
(501)
(467)
(499)
(504)
(524)
(522)
(487)
(447)
(372)
(357)
(340)
(337)
Net Income (Common)
9 064
N/A
9 071
+0%
9 133
+1%
8 976
-2%
9 720
+8%
9 239
-5%
9 350
+1%
9 125
-2%
9 301
+2%
10 443
+12%
10 665
+2%
11 407
+7%
11 996
+5%
10 880
-9%
10 517
-3%
10 195
-3%
9 722
-5%
10 054
+3%
11 564
+15%
11 750
+2%
12 911
+10%
13 043
+1%
11 851
-9%
10 461
-12%
35 322
+238%
34 438
-3%
39 160
+14%
40 803
+4%
15 561
-62%
18 164
+17%
17 892
-1%
23 069
+29%
24 087
+4%
27 639
+15%
27 226
-1%
24 213
-11%
23 676
-2%
30 242
+28%
27 787
-8%
35 135
+26%
34 684
-1%
EPS (Diluted)
103
N/A
103.07
+0%
104.24
+1%
102
-2%
110.45
+8%
104.98
-5%
106.73
+2%
103.69
-3%
105.69
+2%
118.67
+12%
121.75
+3%
129.62
+6%
136.31
+5%
123.63
-9%
120.06
-3%
115.85
-4%
110.47
-5%
114.78
+4%
132.02
+15%
134.56
+2%
149.92
+11%
151.82
+1%
137.3
-10%
121.76
-11%
412.57
+239%
408.52
-1%
462.27
+13%
495.18
+7%
191.29
-61%
223.77
+17%
43.89
-80%
284.94
+549%
300.91
+6%
349.29
+16%
68.4
-80%
309.84
+353%
303.82
-2%
392.78
+29%
71.89
-82%
92.81
+29%
92.75
0%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.