Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
M

Mitsubishi Logistics Corp
F:MIB

Watchlist Manager
Mitsubishi Logistics Corp
F:MIB
Watchlist
Price: 6.9 EUR -2.13% Market Closed
Market Cap: €523m
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-3%
5Y
+32%
10Y
+36%
Operating Income
+
3Y
-15%
5Y
+87%
10Y
+65%
Net Income
+
3Y
+101%
5Y
+37%
10Y
+397%

Earnings Waterfall
Mitsubishi Logistics Corp

Income Statement
Mitsubishi Logistics Corp

Rotate your device to view
Income Statement
Currency: JPY
Jun-2004 Sep-2004 Dec-2004 Jun-2005 Sep-2005 Dec-2005 Jun-2006 Sep-2006 Dec-2006 Jun-2007 Sep-2007 Dec-2007 Jun-2008 Sep-2008 Dec-2008 Jun-2009 Sep-2009 Dec-2009 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 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 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
213
0
0
237
0
0
214
0
0
270
0
0
288
0
0
323
0
0
184
358
547
740
741
747
742
748
753
761
770
762
763
763
764
776
787
787
790
768
749
736
716
699
677
656
637
635
632
619
618
601
588
552
523
490
496
525
680
713
717
727
585
568
560
555
567
577
555
538
530
532
549
565
575
710
769
839
901
873
0
0
Revenue
113 162
N/A
113 840
+1%
116 856
+3%
120 270
+3%
121 227
+1%
122 897
+1%
123 657
+1%
126 638
+2%
128 184
+1%
129 513
+1%
128 319
-1%
125 932
-2%
125 156
-1%
127 511
+2%
126 443
-1%
120 053
-5%
112 314
-6%
110 908
-1%
115 005
+4%
119 011
+3%
128 336
+8%
175 876
+37%
184 992
+5%
194 928
+5%
193 849
-1%
203 696
+5%
202 144
-1%
200 036
-1%
200 093
+0%
192 260
-4%
192 848
+0%
194 386
+1%
196 542
+1%
198 161
+1%
199 052
+0%
200 028
+0%
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%
276 300
+5%
284 065
+3%
286 747
+1%
285 288
-1%
Gross Profit
Cost of Revenue
(96 306)
(97 781)
(100 961)
(104 399)
(104 988)
(106 688)
(107 012)
(109 893)
(110 671)
(111 682)
(109 944)
(107 621)
(106 524)
(108 617)
(107 900)
(102 627)
(95 188)
(93 775)
(96 965)
(100 537)
(108 091)
(155 830)
(156 562)
(165 190)
(164 378)
(181 643)
(173 785)
(173 844)
(175 595)
(170 900)
(172 267)
(173 979)
(176 223)
(176 942)
(177 203)
(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)
(241 959)
(247 633)
(250 055)
(249 328)
Gross Profit
16 856
N/A
16 059
-5%
15 895
-1%
15 871
0%
16 239
+2%
16 209
0%
16 645
+3%
16 745
+1%
17 513
+5%
17 831
+2%
18 375
+3%
18 311
0%
18 632
+2%
18 894
+1%
18 543
-2%
17 426
-6%
17 126
-2%
17 133
+0%
18 040
+5%
18 474
+2%
20 245
+10%
20 046
-1%
28 430
+42%
29 738
+5%
29 471
-1%
22 053
-25%
28 359
+29%
26 192
-8%
24 498
-6%
21 360
-13%
20 581
-4%
20 407
-1%
20 319
0%
21 219
+4%
21 849
+3%
21 373
-2%
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%
34 341
+5%
36 432
+6%
36 692
+1%
35 960
-2%
Operating Income
Operating Expenses
(12 626)
(12 085)
(11 962)
(8 398)
(8 465)
(8 452)
(8 445)
(8 717)
(8 830)
(8 969)
(8 819)
(8 841)
(9 310)
(9 417)
(9 497)
(9 155)
(9 198)
(9 174)
(9 138)
(9 095)
(10 539)
(7 883)
(16 598)
(17 879)
(17 863)
(9 519)
(15 425)
(13 334)
(11 142)
(9 055)
(9 038)
(9 071)
(9 103)
(9 071)
(9 119)
(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)
(15 021)
(16 122)
(16 489)
(17 104)
Selling, General & Administrative
(4 395)
(3 993)
(3 954)
(3 868)
(3 928)
(3 915)
(3 916)
(4 220)
(4 367)
(4 471)
(4 242)
(4 200)
(4 165)
(4 298)
(4 405)
(4 618)
(4 715)
(4 758)
(4 727)
(4 676)
(5 515)
(7 437)
(8 740)
(9 548)
(9 547)
(8 851)
(9 339)
(9 205)
(9 060)
(8 516)
(9 037)
(9 073)
(9 102)
(8 533)
(9 120)
(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)
(15 019)
(13 937)
(16 492)
(17 110)
Depreciation & Amortization
(3 430)
(3 430)
(3 430)
0
0
0
0
0
0
0
0
0
(530)
(530)
(530)
0
0
0
0
0
0
(446)
0
0
0
(668)
0
0
0
(538)
0
0
0
(538)
0
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
0
(2 187)
0
0
Other Operating Expenses
(4 801)
(4 662)
(4 578)
(4 530)
(4 537)
(4 537)
(4 529)
(4 497)
(4 463)
(4 498)
(4 577)
(4 641)
(4 615)
(4 589)
(4 562)
(4 537)
(4 483)
(4 416)
(4 411)
(4 419)
(5 024)
0
(7 858)
(8 331)
(8 316)
0
(6 086)
(4 129)
(2 082)
(1)
(1)
2
(1)
0
0
(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
0
2
3
6
Operating Income
4 230
N/A
3 974
-6%
3 933
-1%
7 473
+90%
7 774
+4%
7 757
0%
8 200
+6%
8 028
-2%
8 683
+8%
8 862
+2%
9 556
+8%
9 470
-1%
9 322
-2%
9 477
+2%
9 046
-5%
8 271
-9%
7 928
-4%
7 959
+0%
8 902
+12%
9 379
+5%
9 706
+3%
12 163
+25%
11 832
-3%
11 859
+0%
11 608
-2%
12 534
+8%
12 934
+3%
12 858
-1%
13 356
+4%
12 305
-8%
11 543
-6%
11 336
-2%
11 216
-1%
12 148
+8%
12 730
+5%
12 039
-5%
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%
19 320
+7%
20 310
+5%
20 203
-1%
18 856
-7%
Pre-Tax Income
Interest Income Expense
771
500
592
551
465
553
712
701
904
2 987
2 953
3 267
1 303
1 380
1 212
870
885
711
912
961
1 038
1 105
1 327
1 292
1 477
1 564
1 546
1 845
1 696
1 797
1 755
1 670
2 989
3 467
3 630
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
20 079
27 924
36 596
53 585
Non-Reccuring Items
(11 240)
(11 439)
(11 246)
(265)
(180)
200
479
5 087
4 727
4 661
(703)
(704)
(902)
814
(744)
(772)
(1 984)
(1 484)
(2 100)
(1 804)
(278)
(1 313)
(1 105)
(1 323)
(2 034)
(427)
(534)
(526)
268
(85)
459
623
132
(748)
(701)
(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
15
(74)
(68)
(135)
Gain/Loss on Disposition of Assets
(475)
(600)
(347)
(361)
179
207
264
(127)
(182)
(303)
(350)
(426)
(411)
(488)
(448)
(278)
(234)
(201)
(774)
(725)
(806)
(945)
(430)
(441)
(367)
(315)
(326)
(793)
(713)
(769)
(1 060)
(579)
(708)
(880)
(643)
(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
443
678
(715)
(862)
Total Other Income
269
292
181
149
200
354
346
301
184
152
213
455
401
310
119
406
397
431
353
357
320
430
373
452
439
411
388
375
446
473
400
412
448
415
488
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
15
386
145
120
Pre-Tax Income
(6 445)
N/A
(7 273)
-13%
(6 887)
+5%
7 547
N/A
8 438
+12%
9 071
+8%
10 001
+10%
13 990
+40%
14 316
+2%
16 359
+14%
11 669
-29%
12 062
+3%
9 713
-19%
11 493
+18%
9 185
-20%
8 497
-7%
6 992
-18%
7 416
+6%
7 293
-2%
8 168
+12%
9 980
+22%
11 440
+15%
11 997
+5%
11 839
-1%
11 123
-6%
13 767
+24%
14 008
+2%
13 759
-2%
15 053
+9%
13 721
-9%
13 097
-5%
13 462
+3%
14 077
+5%
14 402
+2%
15 504
+8%
14 870
-4%
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%
39 872
-19%
49 224
+23%
56 161
+14%
71 564
+27%
Net Income
Tax Provision
2 971
3 218
3 305
(2 270)
(2 496)
(3 062)
(3 807)
(5 584)
(5 542)
(6 355)
(4 662)
(4 923)
(3 937)
(4 415)
(3 487)
(3 348)
(2 802)
(2 974)
(2 795)
(3 021)
(3 797)
(4 390)
(4 583)
(4 627)
(5 220)
(6 223)
(6 349)
(6 132)
(5 399)
(5 044)
(4 773)
(4 872)
(5 153)
(5 718)
(5 958)
(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)
(14 045)
(17 001)
(18 153)
(22 884)
Income from Continuing Operations
(3 474)
(4 055)
(3 582)
5 277
5 942
6 009
6 194
8 406
8 774
10 004
7 007
7 139
5 776
7 078
5 698
5 149
4 190
4 442
4 498
5 147
6 183
7 050
7 414
7 212
5 903
7 544
7 659
7 627
9 654
8 677
8 324
8 590
8 924
8 684
9 546
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
25 827
32 223
38 008
48 680
Income to Minority Interest
(12)
(10)
(17)
(28)
(31)
(34)
(30)
(38)
(41)
(53)
(64)
(62)
(58)
(46)
(52)
(25)
9
37
11
(11)
(53)
(76)
(81)
(85)
(24)
21
18
14
(36)
(85)
(96)
(129)
(158)
(162)
(175)
(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)
(315)
(358)
(356)
(323)
Net Income (Common)
(3 488)
N/A
(4 069)
-17%
(3 601)
+12%
5 246
N/A
5 911
+13%
5 975
+1%
6 164
+3%
8 365
+36%
8 734
+4%
9 943
+14%
6 947
-30%
7 077
+2%
5 729
-19%
7 031
+23%
5 642
-20%
5 120
-9%
4 197
-18%
4 481
+7%
4 508
+1%
5 138
+14%
6 132
+19%
6 973
+14%
7 332
+5%
7 122
-3%
5 874
-18%
7 564
+29%
7 676
+1%
7 640
0%
9 618
+26%
8 591
-11%
8 228
-4%
8 461
+3%
8 765
+4%
8 520
-3%
9 369
+10%
9 064
-3%
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%
25 511
-26%
31 864
+25%
37 651
+18%
48 356
+28%
EPS (Diluted)
-41.52
N/A
-47.87
-15%
-42.86
+10%
59.61
N/A
66.41
+11%
67.89
+2%
70.04
+3%
93.98
+34%
99.25
+6%
112.98
+14%
78.05
-31%
80.42
+3%
65.1
-19%
79
+21%
64.11
-19%
58.18
-9%
47.15
-19%
50.92
+8%
51.22
+1%
58.38
+14%
69.68
+19%
79.23
+14%
83.31
+5%
80.93
-3%
66.75
-18%
85.95
+29%
87.22
+1%
86.81
0%
109.29
+26%
97.62
-11%
93.5
-4%
96.14
+3%
99.6
+4%
96.81
-3%
106.46
+10%
103
-3%
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%
69.27
-25%
85.92
+24%
105.02
+22%
136.85
+30%

See Also

Summary
MIB intrinsic value, competitors valuation, and company profile.
DCF Valuation
MIB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MIB stock valuation using valuation multiples.
Wall Street Estimates
MIB 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
MIB 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 314,100+ value investors using Alpha Spread
Create 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

© 2026 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.