Subscribe

Mitsubishi Estate Co., Ltd. (8802.T)

JPY4,197.00 -70.00 (-1.64%)
JP JPX Real Estate Real Estate - Diversified
Address Otemachi Park Building 100-8133
Tokyo, JP
CEO Atsushi Nakajima
Website mec.co.jp
IPO 2000-01-04
ISIN JP3899600005

Explore sections of this company profile

Also trades on Other OTC · MITEF (USD) Other OTC · MITEY (USD) Tokyo Stock Exchange · 8802.T (JPY)
Description

Mitsubishi Estate Co., Ltd. is a prominent global real estate enterprise based in Tokyo, Japan, established in 1890. Its diverse portfolio encompasses the full spectrum of property activities, both domestically and internationally. The company is actively engaged in the development, letting, management, and divestment of office buildings. Furthermore, it undertakes the conceptualization, construction, and tenant placement for retail complexes and outlets. Its involvement in the logistics sector includes the financing, construction, operational oversight, and asset management of various facilities. Mitsubishi Estate boasts a significant hospitality presence, managing 16 Royal Park Hotels across Japan, alongside the Marunouchi Hotel situated in its namesake district. The firm also holds operational responsibility for several key transportation hubs, including Takamatsu Airport, Miyako Shimojishima Airport Terminal, Mt. Fuji Shizuoka Airport, and a consortium of seven airports throughout Hokkaido. In the residential domain, the company focuses on the entire lifecycle of condominiums, from initial development and rebuilding to sales, brokerage, and ongoing management. It also provides rental services for apartments. Complementing its core real estate operations, Mitsubishi Estate offers financial vehicles such as real estate investment trusts (REITs) and manages private placement funds. Beyond traditional property services, the company extends its expertise to architectural design, engineering, construction, and civil engineering projects, alongside urban and regional planning consultancy. Additionally, it delivers comprehensive real estate solutions, encompassing brokerage services, support for managing condominium and office building leases, and property valuation.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY4,197.00 -70.00 (-1.64%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
4M
Beta
0.38
Float Shares
1.16B
Free Float %
95.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.15% -4.17% -10.64% -13.79% +25.23% +8.48% +64.11% +154.66% +133.55% +101.35% +312.22%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4,197.00
Ratings Trend (MoM) 91% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 7 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.24
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Diversified: +6.8%
    +5.0% Q1'26: +0.8% (vs Q1'25)
  • EPS growth Real Estate - Diversified: +19.8%
    +14.5% Q1'26: -18.9% (vs Q1'25)
  • FCF margin Real Estate - Diversified: +10.4%
    +16.2% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Diversified: +36.9%
    +19.6% Q1'26: +22.7% (vs Q1'25)
  • ROIC Real Estate - Diversified: +3.3%
    +3.5% Q1'26: +6.3% (vs Q1'25)
  • Share dilution Real Estate - Diversified: +0.0%
    -1.8% Q1'26: -2.6% (vs Q1'25)
  • Debt / EBITDA Real Estate - Diversified: 3.17×
    8.06× Q1'26: 5.95× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.39) × ERP
WACC = 63% × Ke + 37% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 4,197.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
11 Rev. Ana.
11 EPS Ana.
Mar 2027
6 Rev. Ana.
6 EPS Ana.
Mar 2028
10 Rev. Ana.
10 EPS Ana.
Mar 2029
5 Rev. Ana.
5 EPS Ana.
Mar 2030
2 Rev. Ana.
1 EPS Ana.
Revenue
1.11T
est: 1.10T (+1.1%)
1.01T
est: 1.02T (-1.3%)
1.13T
est: 1.13T (-0.2%)
1.19T
est: 1.19T (0.0%)
1.26T
est: 1.28T (-1.0%)
1.30T
est: 1.34T (-3.1%)
1.21T
est: 1.22T (-0.9%)
1.35T
est: 1.36T (-1.1%)
1.38T
est: 1.40T (-1.5%)
1.50T
est: 1.54T (-2.3%)
1.58T
est: 1.57T (+0.8%)
1.86T
1.83T – 1.89T
+18.8% YoY
1.91T
1.88T – 1.93T
+2.4% YoY
1.98T
1.92T – 2.08T
+4.1% YoY
2.05T
2.00T – 2.11T
+3.2% YoY
2.14T
2.09T – 2.21T
+4.7% YoY
EBITDA
233.70B
est: 298.66B (-21.8%)
246.59B
est: 278.18B (-11.4%)
273.94B
est: 306.75B (-10.7%)
296.15B
est: 325.00B (-8.9%)
312.80B
est: 347.23B (-9.9%)
328.38B
est: 365.71B (-10.2%)
316.52B
est: 331.59B (-4.5%)
373.10B
est: 371.37B (+0.5%)
393.33B
est: 380.48B (+3.4%)
412.54B
est: 419.15B (-1.6%)
414.28B
est: 426.29B (-2.8%)
506.36B
498.80B – 515.50B
+18.8% YoY
518.59B
511.34B – 525.84B
+2.4% YoY
539.84B
522.19B – 565.74B
+4.1% YoY
556.95B
543.93B – 574.24B
+3.2% YoY
583.37B
569.73B – 601.48B
+4.7% YoY
EBIT
121.27B
est: 221.72B (-45.3%)
162.03B
est: 206.52B (-21.5%)
185.62B
est: 227.73B (-18.5%)
214.58B
est: 241.28B (-11.1%)
234.44B
est: 257.79B (-9.1%)
246.05B
est: 271.50B (-9.4%)
224.39B
est: 246.17B (-8.8%)
278.98B
est: 275.71B (+1.2%)
296.70B
est: 282.47B (+5.0%)
310.53B
est: 316.35B (-1.8%)
309.23B
est: 321.74B (-3.9%)
382.18B
376.47B – 389.08B
+18.8% YoY
391.41B
385.94B – 396.88B
+2.4% YoY
407.45B
394.13B – 426.99B
+4.1% YoY
420.36B
410.54B – 433.41B
+3.2% YoY
440.30B
430.01B – 453.97B
+4.7% YoY
Net Income
73.34B
est: 69.18B (+6.0%)
83.43B
est: 72.08B (+15.7%)
102.68B
est: 87.77B (+17.0%)
120.44B
est: 104.58B (+15.2%)
134.61B
est: 112.66B (+19.5%)
148.45B
est: 127.53B (+16.4%)
135.66B
est: 122.59B (+10.7%)
155.17B
est: 150.11B (+3.4%)
165.34B
est: 159.23B (+3.8%)
168.43B
est: 175.10B (-3.8%)
189.36B
est: 176.42B (+7.3%)
222.58B
221.22B – 238.46B
+26.2% YoY
249.22B
248.58B – 249.86B
+12.0% YoY
251.14B
248.73B – 297.61B
+0.8% YoY
286.71B
274.05B – 299.37B
+14.2% YoY
308.41B
299.04B – 320.86B
+7.6% YoY
SGA
84.61B
est: 78.68B (+7.5%)
86.39B
est: 73.29B (+17.9%)
est: 80.81B (-100.0%)
est: 85.62B (-100.0%)
93.13B
est: 91.48B (+1.8%)
94.39B
est: 96.35B (-2.0%)
93.37B
est: 87.36B (+6.9%)
95.79B
est: 97.84B (-2.1%)
100.33B
est: 100.24B (+0.1%)
113.65B
est: 110.42B (+2.9%)
97.58B
est: 112.31B (-13.1%)
133.40B
131.41B – 135.81B
+18.8% YoY
136.62B
134.71B – 138.53B
+2.4% YoY
142.22B
137.57B – 149.04B
+4.1% YoY
146.73B
143.30B – 151.28B
+3.2% YoY
153.69B
150.09B – 158.46B
+4.7% YoY
EPS
52.85
est: 55.18 (-4.2%)
60.13
est: 57.50 (+4.6%)
74.00
est: 70.01 (+5.7%)
86.78
est: 83.41 (+4.0%)
96.97
est: 89.87 (+7.9%)
108.64
est: 101.73 (+6.8%)
101.34
est: 97.78 (+3.6%)
116.45
est: 119.74 (-2.7%)
125.54
est: 128.01 (-1.9%)
131.96
est: 137.89 (-4.3%)
151.04
est: 140.02 (+7.9%)
183.21
176.45 – 190.21
+30.8% YoY
198.79
198.28 – 199.30
+8.5% YoY
218.21
198.39 – 237.38
+9.8% YoY
230.87
218.59 – 238.79
+5.8% YoY
246.00
238.52 – 255.93
+6.6% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-13 B- 3/5 1/5 4/5 4/5 2/5 2/5 2/5
2026-05-12 B- 3/5 1/5 4/5 4/5 2/5 2/5 2/5
2026-05-11 B- 3/5 1/5 4/5 4/5 2/5 2/5 2/5
2026-05-08 B- 3/5 1/5 4/5 4/5 2/5 2/5 2/5
2026-05-07 B- 3/5 1/5 4/5 4/5 2/5 2/5 2/5
2026-05-01 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-30 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-28 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-27 B- 2/5 1/5 4/5 4/5 1/5 2/5 2/5
2026-04-24 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-23 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-22 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-21 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-20 B- 3/5 1/5 4/5 5/5 1/5 2/5 2/5
2026-04-17 B 3/5 1/5 4/5 5/5 1/5 2/5 3/5
2026-04-16 B 3/5 1/5 4/5 5/5 1/5 2/5 3/5
2026-04-15 B 3/5 1/5 4/5 5/5 1/5 2/5 3/5
2026-04-14 B 3/5 1/5 4/5 5/5 1/5 2/5 3/5
2026-04-13 B 3/5 1/5 4/5 5/5 1/5 2/5 3/5
2026-04-10 B 3/5 1/5 4/5 5/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
841.04B
OE per share TTM
668.20
Owner's Yield
15.44%
Maintenance CapEx ratio
286.39%
Maint CapEx / Avg PPE
319.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
36.62M
Shares Outstanding
1.21B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Atsushi Nakajima Representative Corporate Executive Officer, President, Chief Executive Officer & Director 178M male
Junichi Yoshida Chairman of the Board 170M male
Bunroku Naganuma Representative Corporate Executive Officer & Executive Vice President 110M male
Haruhiko Araki Representative Corporate Executive Officer & Executive Vice President 110M
Ryozo Kawabata Representative Corporate Executive Officer & Executive Vice President 110M male
Masaharu Miyajima Representative Corporate Executive Officer & Executive Vice President 110M
Yuji Fujioka Representative Corporate Executive Officer & Deputy President 107M male
Yutaro Yotsuzuka Representative Corporate Executive Officer, Deputy President & Director 100M male
Naoki Umeda Senior Executive Officer, Executive MD of Accounting & Public Relations Department and Director male
Mikihito Hirai Senior Executive Officer & Director male
Masato Aikawa Senior Executive Officer male
Hirofumi Kato Executive Managing Director Kansai Branch male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits