Mitsubishi Heavy Industries Ltd (TSE:7011) overview

Japan/
Machinery/
TSE:7011

Financial Parameter NameValue
company nameMitsubishi Heavy Industries Ltd (TSE:7011)
exchange tickerTSE:7011
industry groupMachinery
countryJapan
broad groupJapan
sub groupJapan
bottom up beta for sector1.0140
bottom up levered beta1.3261
erp for country5.90
cost of equity usd10.86
total default spread for cost of debt2.10
pre tax cost of debt usd5.14
after tax cost of debt usd3.19
cost of capital usd8.24
roe cost of equity0.97
roic cost of capital4.07
market cap usd20793.10
pv of lease debt0.00
total debt10821.10
total debt incl leases usd10821.10
firm value usd31614.20
cash2898.90
enterprise value usd28715.30
cash firm value9.17
liquidity ratio0.01
book debt to capital ratio41.22
market debt to capital ratio34.23
book debt to equity ratio70.12
market debt to equity ratio52.04
stock price on dec 31 2012 usd6.20
beta1.71
correlation with market50.10
standard deviation in stock price57.88
hilo risk measure0.30
interest coverage ratio12.06
current pe20.12
trailing pe18.38
forward pe18.45
peg1.29
pbv1.35
ps0.70
ev ebit14.69
ev ebitda9.59
ev invested capital1.23
ev sales0.96
payout ratio27.29
dividend yield1.48
historical growth in net income 3 yrs47.40
historical growth in net income 5 yrs12.20
historical growth in revenues 3 yrs0.25
historical growth in revenues 5 yrs-2.09
expected growth rate in eps 5 yrs15.60
expected growth in revenues 2 yrs15.60
return on equity11.83
return on capital roc or roic12.31
net profit margin3.70
pre tax operating margin6.40
effective tax rate40.86
percent held by institutions34.64
net income1033.30
trailing net income1131.10
operating income1954.10
trailing operating income adj for leases1954.10
revenues29915.50
trailing revenues30551.90
ebitda2994.60
trailing ebitda3213.00
ebit 1 t1155.67
net debt issued debt issue repaid1684.00
change in non cash working capital904.00
net cap ex1653.80
reinvestment rate221.33
fcff-1402.13
fcfe-3110.70
fcfe without debt-1426.70
book value of equity 4 qtrs ago9563.80
invested capital 4 qtrs ago15878.20
current book value of equity15432.20
current invested capital23354.40
dividends-308.70
modified 2 yr beta1.16
modified 5 yr beta0.75
beta adjustment factor0.60
coeff of variation op income0.18
coeff of variation net income0.21
average 10 yr ebit1156.62
average 10 yr net income540.58
dividends and buybacks-308.70
crp0.90
country marginal tax rate38.00

top 100 other companies listed on stock market in Japan

companyindustry group
Mitsubishi UFJ Financial Group Inc (TSE:8306)Bank
Toyota Motor Corporation (TSE:7203)Auto and Truck
Nippon Telegraph and Telephone Corporation (TSE:9432)Telecom Services
Sumitomo Mitsui Financial Group Inc (TSE:8316)Bank
Mizuho Financial Group Inc (TSE:8411)Bank
Honda Motor Co Ltd (TSE:7267)Auto and Truck
NTT DOCOMO Inc (TSE:9437)Telecom(Wireless)
Mitsubishi Corporation (TSE:8058)Retail(Distributors)
Nissan Motor Co Ltd (TSE:7201)Auto and Truck
Mitsui and Co Ltd (TSE:8031)Retail(Distributors)
Hitachi Ltd (TSE:6501)Electronics
Bank of Japan (JASDAQ:8301)Financial Services
Nippon Steel and Sumitomo Metal Corporation (TSE:5401)Steel
KDDI Corporation (TSE:9433)Telecom(Wireless)
Canon Inc (TSE:7751)Electronics(Consumer and Office)
Inpex Corporation (TSE:1605)Oil and Gas(Production and Exploration)
Sony Corporation (TSE:6758)Electronics(Consumer and Office)
Denso Corp (TSE:6902)Auto Parts
Tokio Marine Holdings Inc (TSE:8766)Insurance(Prop and Cas)
JX Holdings Inc (TSE:5020)Oilfield Services and Equipment
SoftBank Corp (TSE:9984)Telecom(Wireless)
Sumitomo Mitsui Trust Holdings Inc (TSE:8309)Bank
Nomura Holdings Inc (TSE:8604)Brokerage and Investment Banking
Sumitomo Corporation (TSE:8053)Retail(Distributors)
Takeda Pharmaceutical Company Limited (TSE:4502)Pharma and Drugs
ITOCHU Corporation (TSE:8001)Retail(Distributors)
MS and AD Insurance Group Holdings Inc (TSE:8725)Insurance(Prop and Cas)
Japan Tobacco Inc (TSE:2914)Tobacco
Resona Holdings Inc (TSE:8308)Banks(Regional)
East Japan Railway Company (TSE:9020)Railroad
Seven and I Holdings Co Ltd (TSE:3382)Retail(Grocery and Food)
FUJIFILM Holdings Corporation (TSE:4901)Electronics
ORIX Corporation (TSE:8591)Financial Services(Non-bank and Insurance)
Kyocera Corp (TSE:6971)Electronics
Toyota Industries Corporation (TSE:6201)Auto Parts
Tokyo Electric Power Company Incorporated (TSE:9501)Power
Shin-Etsu Chemical Co Ltd (TSE:4063)Chemical(Specialty)
Bridgestone Corp (TSE:5108)Rubber and Tires
The Dai-Ichi Life Insurance Company Limited (TSE:8750)Insurance(Life)
Central Japan Railway Company (TSE:9022)Railroad
JFE Holdings Inc (TSE:5411)Steel
Aeon Co Ltd (TSE:8267)Retail(General)
Toshiba Corporation (TSE:6502)Diversified
Panasonic Corporation (TSE:6752)Electronics(Consumer and Office)
Mitsubishi Electric Corporation (TSE:6503)Electrical Equipment
Chubu Electric Power Company Incorporated (TSE:9502)Power
Mitsubishi Estate Co Ltd (TSE:8802)Real Estate
Otsuka Holdings Co Ltd (TSE:4578)Pharma and Drugs
Marubeni Corporation (TSE:8002)Retail(Distributors)
NKSJ Holdings Inc (TSE:8630)Insurance(Prop and Cas)
Suzuki Motor Corporation (TSE:7269)Auto and Truck
Komatsu Ltd (TSE:6301)Heavy Construction
The Kansai Electric Power Company Incorporated (TSE:9503)Power
Sumitomo Electric Industries Ltd (TSE:5802)Electrical Equipment
Mitsui Fudosan Co Ltd (TSE:8801)Real Estate
Mitsubishi Chemical Holdings Corporation (TSE:4188)Chemical(Diversified)
Kirin Holdings Company Limited (TSE:2503)Beverage(Alcoholic)
Aisin Seiki Co Ltd (TSE:7259)Auto Parts
Nintendo Co Ltd (TSE:7974)Computer Software
Daiwa Securities Group Inc (TSE:8601)Brokerage and Investment Banking
Fanuc Corporation (TSE:6954)Machinery
Astellas Pharma Inc (TSE:4503)Pharma and Drugs
Asahi Glass Co Ltd (TSE:5201)Building Materials
Toyota Tsusho Corp (TSE:8015)Retail(Distributors)
Ricoh Company Ltd (TSE:7752)Electronics(Consumer and Office)
Dai Nippon Printing Co Ltd (TSE:7912)Publshing and Newspapers
Tokyo Gas Co Ltd (TSE:9531)Power
T and D Holdings Inc (TSE:8795)Insurance(Life)
Sumitomo Metal Mining Co Ltd (TSE:5713)Metals and Mining
Daiichi Sankyo Company Limited (TSE:4568)Pharma and Drugs
Kubota Corporation (TSE:6326)Heavy Construction
Bank of Yokohama Ltd (TSE:8332)Banks(Regional)
Murata Manufacturing Co Ltd (TSE:6981)Electronics
Daiwa House Industry Co Ltd (TSE:1925)Real Estate
Toppan Printing Co Ltd (TSE:7911)Publshing and Newspapers
Asahi Kasei Corporation (TSE:3407)Chemical(Basic)
Sekisui House Ltd (TSE:1928)Homebuilding
Toray Industries Inc (TSE:3402)Chemical(Basic)
Sumitomo Chemical Co Ltd (TSE:4005)Chemical(Diversified)
Osaka Gas Co Ltd (TSE:9532)Power
Dentsu Inc (TSE:4324)Advertising
The Shizuoka Bank Ltd (TSE:8355)Banks(Regional)
West Japan Railway Company (TSE:9021)Railroad
Secom Co Ltd (TSE:9735)Business and Consumer Services
NEC Corporation (TSE:6701)Computers and Peripherals
Asahi Group Holdings Ltd (TSE:2502)Beverage(Alcoholic)
ANA Holdings Inc (TSE:9202)Air Transport
Fujitsu Limited (TSE:6702)Computer Services
Mitsubishi Tanabe Pharma Corporation (TSE:4508)Pharma and Drugs
Fukuoka Financial Group Inc (TSE:8354)Banks(Regional)
The Chiba Bank Ltd (TSE:8331)Banks(Regional)
Daikin Industries Ltd (TSE:6367)Building Materials
Nippon Yusen Kabushiki Kaisha (TSE:9101)Shipbuilding and Marine
Keyence Corp (TSE:6861)Electronics
Idemitsu Kosan Co Ltd (TSE:5019)Oilfield Services and Equipment
SMC Corp (TSE:6273)Machinery
Fuji Heavy Industries Ltd (TSE:7270)Auto and Truck
Sumitomo Realty and Development Co Ltd (TSE:8830)Real Estate
Shinsei Bank Limited (TSE:8303)Banks(Regional)
Mitsui OSK Lines Ltd (TSE:9104)Shipbuilding and Marine