Subscribe

Mitsui O.S.K. Lines, Ltd. (9104.T)

JPY5,605.00 +105.00 (+1.91%)
JP JPX Industrials Marine Shipping
Address Shosen Mitsui Building 105-8688
Tokyo, JP
CEO Jotaro Tamura
Website mol.co.jp
IPO 2000-01-04
ISIN JP3362700001

Explore sections of this company profile

Also trades on Other OTC · MSLOF (USD) Other OTC · MSLOY (USD) Tokyo Stock Exchange · 9104.T (JPY)
Description

Mitsui O.S.K. Lines, Ltd., a global maritime transportation firm headquartered in Tokyo, Japan, and founded in 1884, structures its extensive operations across Dry Bulk, Energy Transport, Product Transport, and various Associated Businesses. The company commands a vast and diverse fleet, including dry bulk carriers for commodities like iron ore, coal, grain, and steel products; a range of tankers for crude oil, refined petroleum (such as gas oils, naphtha, and gasoline), chemicals, methanol, and liquefied petroleum gas (LPG). Its vessels also encompass car carriers for passenger vehicles and construction machinery, containerships, as well as ferries and coastal RoRo ships. Beyond vessel operations, Mitsui O.S.K. Lines manages container terminals, floating storage and regasification units (FSRUs), and floating production, storage, and offloading (FPSO) systems. Its comprehensive logistics services include air and ocean freight forwarding, trucking, customs clearance, warehousing, inspection, heavyweight and oversized cargo transport, and buyers' consolidation. Additionally, the company maintains interests in a variety of ancillary maritime activities such as tugboat operations, land transport, maritime consulting, travel, office building leasing, property management, finance, trading, insurance, ICT systems, temporary staffing, oil stockpile project support, and nautical chart services. As of March 31, 2021, its impressive fleet tallied 268 dry bulkers; 280 tankers, LNG carriers, and steaming coal carriers; 60 containerships; a single cruise ship; 170 product transport vessels; and 2 other vessels.

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
JPY5,605.00 +105.00 (+1.91%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.67
Float Shares
343.03M
Free Float %
99.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.76% +0.50% -9.69% +12.19% +30.67% +23.44% +23.52% +83.26% +294.55% +669.21% +925.61%
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
5,605.00
Ratings Trend (MoM) 58% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 4 0
Hold 4 -1
Sell 1 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.28
Distress
Piotroski F-Score
5 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Marine Shipping: +2.8%
    +2.8% Q1'26: +5.0% (vs Q1'25)
  • EPS growth Marine Shipping: -1.4%
    -47.8% Q1'26: -41.9% (vs Q1'25)
  • FCF margin FCF growth · Marine Shipping: +26.4%
    +4.8% Q1'26: -18.4% (vs Q1'25)
  • EBIT margin Marine Shipping: +23.2%
    +7.0% Q1'26: +5.1% (vs Q1'25)
  • ROIC Marine Shipping: +6.9%
    +2.2% Q1'26: +1.9% (vs Q1'25)
  • Share dilution Marine Shipping: +0.0%
    -4.1% Q1'26: -1.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Marine Shipping: 1.05×
    8.40× Q1'26: 8.39× (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 (0.69) × ERP
WACC = 45% × Ke + 55% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 5,605.00
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
10 Rev. Ana.
1 EPS Ana.
Mar 2028
10 Rev. Ana.
10 EPS Ana.
Mar 2029
4 Rev. Ana.
4 EPS Ana.
Mar 2030
3 Rev. Ana.
2 EPS Ana.
Mar 2031
2 Rev. Ana.
3 EPS Ana.
Revenue
1.82T
est: 1.84T (-1.3%)
1.71T
est: 1.73T (-0.8%)
1.50T
est: 1.47T (+2.1%)
1.65T
est: 1.66T (-0.2%)
1.23T
est: 1.24T (-0.6%)
1.16T
est: 1.16T (-0.1%)
991.43B
est: 996.69B (-0.5%)
1.27T
est: 1.22T (+3.9%)
1.61T
est: 1.51T (+6.7%)
1.63T
est: 1.68T (-3.0%)
1.78T
est: 1.76T (+1.1%)
1.81T
1.49T – 1.89T
+3.3% YoY
1.93T
1.77T – 2.34T
+6.3% YoY
1.96T
1.43T – 2.41T
+1.8% YoY
2.09T
2.09T – 2.10T
+6.8% YoY
1.99T
1.64T – 2.44T
-4.9% YoY
2.17T
1.79T – 2.65T
+8.9% YoY
EBITDA
104.98B
est: 745.93B (-85.9%)
95.16B
est: 699.55B (-86.4%)
89.64B
est: 597.05B (-85.0%)
109.40B
est: 670.48B (-83.7%)
127.89B
est: 502.90B (-74.6%)
111.69B
est: 468.67B (-76.2%)
72.31B
est: 403.75B (-82.1%)
141.63B
est: 494.99B (-71.4%)
200.74B
est: 611.86B (-67.2%)
206.43B
est: 377.00B (-45.2%)
281.26B
est: 394.37B (-28.7%)
407.26B
333.88B – 424.51B
+3.3% YoY
432.91B
397.10B – 526.52B
+6.3% YoY
440.68B
320.70B – 541.79B
+1.8% YoY
470.46B
468.88B – 472.04B
+6.8% YoY
447.36B
368.25B – 547.03B
-4.9% YoY
487.10B
400.96B – 595.63B
+8.9% YoY
EBIT
17.18B
est: 617.57B (-97.2%)
2.18B
est: 579.17B (-99.6%)
2.26B
est: 494.31B (-99.5%)
22.59B
est: 555.10B (-95.9%)
37.61B
est: 416.36B (-91.0%)
23.76B
est: 388.02B (-93.9%)
-13.49B
est: 334.27B (-104.0%)
55.01B
est: 409.81B (-86.6%)
105.69B
est: 506.57B (-79.1%)
103.13B
est: 175.52B (-41.2%)
150.85B
est: 183.61B (-17.8%)
189.61B
155.45B – 197.64B
+3.3% YoY
201.55B
184.88B – 245.13B
+6.3% YoY
205.17B
149.31B – 252.25B
+1.8% YoY
219.04B
218.30B – 219.77B
+6.8% YoY
208.28B
171.45B – 254.69B
-4.9% YoY
226.78B
186.68B – 277.31B
+8.9% YoY
Net Income
42.36B
est: 34.71B (+22.0%)
-170.45B
est: -176.55B (+3.5%)
5.26B
est: 861.68M (+510.1%)
-47.38B
est: 12.93B (-466.5%)
26.88B
est: 17.57B (+53.0%)
32.62B
est: 34.21B (-4.6%)
90.05B
est: 71.11B (+26.6%)
708.82B
est: 649.38B (+9.2%)
796.06B
est: 759.39B (+4.8%)
261.65B
est: 277.60B (-5.7%)
425.49B
est: 371.32B (+14.6%)
213.26B
190.24B – 224.54B
-42.6% YoY
169.14B
139.96B – 234.38B
-20.7% YoY
192.56B
80.98B – 240.11B
+13.8% YoY
212.90B
196.31B – 228.07B
+10.6% YoY
215.43B
165.90B – 277.83B
+1.2% YoY
215.43B
165.90B – 277.83B
+0.0% YoY
SGA
115.90B
est: 155.31B (-25.4%)
115.31B
est: 145.66B (-20.8%)
113.67B
est: 124.31B (-8.6%)
115.82B
est: 139.60B (-17.0%)
100.92B
est: 104.71B (-3.6%)
95.05B
est: 97.58B (-2.6%)
93.04B
est: 84.07B (+10.7%)
95.64B
est: 103.06B (-7.2%)
128.10B
est: 127.40B (+0.5%)
144.17B
est: 149.79B (-3.8%)
164.91B
est: 156.69B (+5.2%)
161.81B
132.66B – 168.67B
+3.3% YoY
172.00B
157.77B – 209.20B
+6.3% YoY
175.09B
127.42B – 215.26B
+1.8% YoY
186.92B
186.30B – 187.55B
+6.8% YoY
177.75B
146.31B – 217.35B
-4.9% YoY
193.53B
159.31B – 236.65B
+8.9% YoY
EPS
118.07
est: 96.63 (+22.2%)
-475.00
est: -491.45 (+3.3%)
14.67
est: 2.40 (+511.6%)
-132.05
est: 35.99 (-466.9%)
74.91
est: 48.91 (+53.2%)
90.93
est: 95.23 (-4.5%)
250.99
est: 197.95 (+26.8%)
1,970.16
est: 1,807.70 (+9.0%)
2,204.04
est: 2,113.92 (+4.3%)
722.85
est: 766.59 (-5.7%)
1,186.60
est: 1,140.73 (+4.0%)
594.86
552.00 – 651.53
-47.9% YoY
527.35
406.12 – 680.09
-11.3% YoY
556.00
234.97 – 696.70
+5.4% YoY
611.80
569.61 – 661.78
+10.0% YoY
625.10
481.40 – 806.15
+2.2% YoY
625.10
481.40 – 806.15
+0.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-05-11 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-05-08 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-05-07 B+ 3/5 2/5 3/5 4/5 1/5 4/5 5/5
2026-05-01 B+ 3/5 1/5 3/5 4/5 1/5 4/5 5/5
2026-04-30 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-28 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-27 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-24 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-23 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-22 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-21 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-20 A- 4/5 4/5 3/5 4/5 1/5 4/5 5/5
2026-04-17 A 4/5 4/5 3/5 5/5 1/5 4/5 5/5
2026-04-16 A 4/5 4/5 3/5 5/5 1/5 4/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
150.20B
OE per share TTM
418.62
Owner's Yield
7.49%
Maintenance CapEx ratio
84.55%
Maint CapEx / Avg PPE
102.0%

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.

ETF Ownership

Top ETFs holding this stock Held by 233 ETFs in our universe

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
12.97M
Shares Outstanding
343.47M

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
Takeshi Hashimoto Chief Executive Officer, President & Representative Director 185M male
Kazuya Hamazaki Executive VP, CFO & Representative Director 96M male
Hiromichi Takezaki Managing Executive Officer & Chief Human Resource Officer
Hisashi Umemura Executive Vice President, Executive Officer & Chief Operating Officer male
Jotaro Tamura President & CEO
Junichi Yoshiyama Executive Officer, Chief Digital & Information Officer
Koichi Kawanaka Managing Executive Officer & Chief Technology Officer
Mitsuhisa Tanimoto Sr Mgng Exec Off, Chief Safety & Qual Off, Dir Gen of Safety Op HQ
Osamu Sakurada Managing Executive Officer & Director General of Headquarters of Product Transport Business male
Sanae Sonoda Executive Officer & Chief Communication Officer
Shinichi Asahina Executive Officer, Chief Compliance & Legal Officer
Toshinobu Shinoda Chief Strategy Officer & Non-Representative Director 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