investorscraft@gmail.com

Intrinsic ValueMitsubishi Motors Corporation (7211.T)

Previous Close¥379.60
Intrinsic Value
Upside potential
Previous Close
¥379.60

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 Motors Corporation operates as a global automotive manufacturer, specializing in passenger vehicles, SUVs, pickup trucks, and Kei-cars under its flagship Mitsubishi brand. The company’s diversified product portfolio includes electric vehicles (EVs) and plug-in hybrid electric vehicles (PHEVs), reflecting its strategic focus on sustainable mobility. Revenue is primarily generated through vehicle sales, complemented by financial services, leasing, and aftermarket activities. Mitsubishi Motors holds a niche position in emerging Asian markets, particularly Southeast Asia, where its rugged SUVs and affordable compact cars resonate with local demand. While it faces intense competition from larger rivals like Toyota and Honda, Mitsubishi leverages alliances (e.g., Renault-Nissan) to enhance R&D efficiency and scale. Its market positioning balances regional strengths with selective global exposure, though it remains a mid-tier player in the auto sector.

Revenue Profitability And Efficiency

In FY 2024, Mitsubishi Motors reported revenue of ¥2.79 trillion, with net income of ¥154.7 billion, reflecting a 5.5% net margin. Operating cash flow stood at ¥140.8 billion, though capital expenditures of ¥114 billion indicate ongoing investments in electrification and production capacity. The company’s profitability is moderate, with diluted EPS of ¥103.96, supported by cost efficiencies and regional demand.

Earnings Power And Capital Efficiency

Mitsubishi’s earnings power is underpinned by its focus on high-margin SUVs and strategic alliances, which reduce R&D burdens. Free cash flow generation (operating cash flow minus capex) was ¥26.8 billion, suggesting disciplined capital allocation. However, its return metrics lag behind industry leaders, reflecting scale disadvantages and competitive pressures in key markets.

Balance Sheet And Financial Health

The company maintains a robust liquidity position, with ¥674.2 billion in cash and equivalents against total debt of ¥492.4 billion, yielding a conservative net cash position. This provides flexibility for electrification investments and potential market downturns. Debt levels are manageable, with no immediate solvency concerns, though leverage ratios should be monitored amid cyclical auto sector risks.

Growth Trends And Dividend Policy

Growth is driven by electrification initiatives and ASEAN market expansion, though global volume growth remains muted. Mitsubishi pays a modest dividend of ¥15 per share, with a payout ratio of ~14%, indicating a balanced approach between shareholder returns and reinvestment needs. Future dividend hikes may hinge on sustained profitability and cash flow stability.

Valuation And Market Expectations

At a market cap of ¥581.3 billion, Mitsubishi trades at a P/E of ~3.8x, reflecting skepticism about its growth trajectory versus peers. The negative beta (-0.014) suggests low correlation to broader markets, possibly due to its regional focus. Investors likely price in challenges from competition and EV transition costs.

Strategic Advantages And Outlook

Mitsubishi’s strengths lie in its ASEAN foothold and alliance synergies, but it must accelerate EV adoption to remain relevant. Near-term headwinds include supply chain volatility and pricing pressures. Success hinges on executing its mid-term plan, which prioritizes electrification and regional profitability over volume 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