Mitsubishi Estate Co., Ltd. (FRA:MES)
Germany · Delayed Price · Currency is EUR 21.00
+0.20 (0.96%)
At close: Jan 26, 2026
Mitsubishi Estate Income Statement
Financials in millions JPY. Fiscal year is April - March.
Millions JPY. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
| 1,681,951 | 1,579,812 | 1,504,687 | 1,377,827 | 1,349,489 | 1,207,594 | |
Revenue Growth (YoY) | 7.97% | 4.99% | 9.21% | 2.10% | 11.75% | -7.27% |
Cost of Revenue | 1,250,694 | 1,161,846 | 1,112,413 | 980,792 | 974,724 | 889,830 |
Gross Profit | 431,257 | 417,966 | 392,274 | 397,035 | 374,765 | 317,764 |
Selling, General & Admin | 103,115 | 97,536 | 113,534 | 100,023 | 95,613 | 93,260 |
Other Operating Expenses | 11,158 | 11,158 | - | - | - | - |
Operating Expenses | 114,312 | 108,733 | 113,647 | 100,332 | 95,787 | 93,370 |
Operating Income | 316,945 | 309,233 | 278,627 | 296,703 | 278,978 | 224,394 |
Interest Expense | -49,580 | -47,561 | -35,996 | -25,001 | -20,742 | -21,623 |
Interest & Investment Income | 11,694 | 11,238 | 10,675 | 8,628 | 7,997 | 16,966 |
Earnings From Equity Investments | 433 | 375 | 308 | 260 | 332 | 307 |
Other Non Operating Income (Expenses) | -3,523 | -2,319 | -6,641 | -3,023 | -452 | -2,631 |
EBT Excluding Unusual Items | 275,969 | 270,966 | 246,973 | 277,567 | 266,113 | 217,413 |
Gain (Loss) on Sale of Investments | 50,445 | 46,838 | 18,142 | -6,560 | 9,830 | -10,805 |
Gain (Loss) on Sale of Assets | 5,866 | 2,656 | 4,564 | 3,172 | -5,623 | 7,134 |
Asset Writedown | -24,893 | -13,121 | - | -3,535 | -3,866 | -6,778 |
Other Unusual Items | 9,621 | 9,620 | 4,852 | -17,743 | -12,676 | -5,700 |
Pretax Income | 317,008 | 316,959 | 274,531 | 252,901 | 253,778 | 201,264 |
Income Tax Expense | 105,441 | 110,095 | 98,131 | 70,634 | 70,889 | 54,195 |
Earnings From Continuing Operations | 211,567 | 206,864 | 176,400 | 182,267 | 182,889 | 147,069 |
Minority Interest in Earnings | -14,161 | -17,508 | -7,968 | -16,924 | -27,718 | -11,414 |
Net Income | 197,406 | 189,356 | 168,432 | 165,343 | 155,171 | 135,655 |
Net Income to Common | 197,406 | 189,356 | 168,432 | 165,343 | 155,171 | 135,655 |
Net Income Growth | 11.59% | 12.42% | 1.87% | 6.55% | 14.39% | -8.62% |
Shares Outstanding (Basic) | 1,241 | 1,254 | 1,276 | 1,317 | 1,332 | 1,339 |
Shares Outstanding (Diluted) | 1,241 | 1,254 | 1,276 | 1,317 | 1,333 | 1,339 |
Shares Change (YoY) | -1.82% | -1.78% | -3.09% | -1.16% | -0.46% | -2.04% |
EPS (Basic) | 159.08 | 151.04 | 131.96 | 125.54 | 116.45 | 101.34 |
EPS (Diluted) | 159.07 | 151.04 | 131.96 | 125.53 | 116.44 | 101.33 |
EPS Growth | 13.65% | 14.46% | 5.12% | 7.81% | 14.91% | -6.72% |
Free Cash Flow | -164,011 | -119,483 | -144,153 | -16,387 | -48,501 | -108,370 |
Free Cash Flow Per Share | -132.16 | -95.30 | -112.94 | -12.44 | -36.40 | -80.95 |
Dividend Per Share | 45.000 | 43.000 | 40.000 | 38.000 | 36.000 | 31.000 |
Dividend Growth | 9.76% | 7.50% | 5.26% | 5.56% | 16.13% | -6.06% |
Gross Margin | 25.64% | 26.46% | 26.07% | 28.82% | 27.77% | 26.31% |
Operating Margin | 18.84% | 19.57% | 18.52% | 21.53% | 20.67% | 18.58% |
Profit Margin | 11.74% | 11.99% | 11.19% | 12.00% | 11.50% | 11.23% |
Free Cash Flow Margin | -9.75% | -7.56% | -9.58% | -1.19% | -3.59% | -8.97% |
EBITDA | 420,109 | 409,425 | 375,790 | 393,332 | 373,103 | 316,523 |
EBITDA Margin | 24.98% | 25.92% | 24.98% | 28.55% | 27.65% | 26.21% |
D&A For EBITDA | 103,164 | 100,192 | 97,163 | 96,629 | 94,125 | 92,129 |
EBIT | 316,945 | 309,233 | 278,627 | 296,703 | 278,978 | 224,394 |
EBIT Margin | 18.84% | 19.57% | 18.52% | 21.53% | 20.67% | 18.58% |
Effective Tax Rate | 33.26% | 34.73% | 35.74% | 27.93% | 27.93% | 26.93% |
Advertising Expenses | - | 7,654 | 7,686 | 5,629 | 6,918 | 8,753 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.