image

Key Info

Mitsubishi UFJ Financial Group Inc Web - www.mufg.jp

Tel - 81-3-3240-8111

Next Reporting Date - 15.05.2019

News

Top Headlines

Select Equity Data Snapshot

Diversified Banks Sector Link to Midlincoln Rural Investment Banking Ideas

From Coins into Financials Sector

Midlincoln Research Financials

  • Down Load Craft Business Presentation
    Rural Investment Banking Craft News

  • Montreal man walks the city streets, donating coins he finds to charity
  • Florida man steals $33000 in rare coins, uses them in change ...
  • 'Respect the penny': Montrealer scours city to find lost coins

    Mitsubishi UFJ Financial Group Inc

    Banks

    JA


    DCF Model Assumptions

    Risk Free Rate

    2.00%

    Country Equity Risk Premium

    6.00%

    Cost of Debt

    4.00%

    Cost of Debt

    4.00%

    Long Term Growth

    2.00%

    Beta Assumption

    1.17

    Current Market Cap mln$

    67,208.32

    Net Debt mln$

    -67,208.32

    WACC Estimate

    0.00%

    Ordinary Current Price $

    4.92

    DCF Model

    DCF20152016201720182019F2020F2021F2022F2023F2024F2025F2026F2027F2028F2029F
    Revenue49737.1945602.8651646.7851693.0249752.6149783.9749815.1749855.0149895.1749932.2949969.4450006.6250043.8250081.0550118.31
    EBITDA Costs49737.1945602.8651646.7851693.0249752.6149783.9749815.1749855.0149895.1749932.2949969.4450006.6250043.8250081.0550118.31
    EBITDA0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
    EBITDA Margin0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
    Operating Costs34076.5232768.7139059.0338493.4536180.5936211.3836242.0136281.1436320.5736357.0536393.5536430.1036466.6836503.3036539.96
    Operating Profit15660.6712834.1512587.7513199.5713572.0313572.5913573.1513573.8713574.5913575.2413575.8813576.5213577.1413577.7513578.36
    Operating Margin31.4928.1424.3725.5327.2827.2627.2527.2327.2127.1927.1727.1527.1327.1127.09
    Pretax Costs34974.7533108.2139591.3638972.2336745.1636776.8436808.3736848.6336889.2136926.7436964.3237001.9337039.5737077.2637114.98
    PTP14762.4412494.6512055.4312720.7913007.4613007.1313006.8013006.3813005.9613005.5413005.1213004.6913004.2513003.7913003.33
    Pretax Margin29.6827.4023.3424.6126.1426.1326.1126.0926.0726.0526.0326.0125.9925.9725.95
    Net Income Costs40286.3537671.3843076.7942760.4841019.9941047.0141073.9041108.2441142.8641174.8541206.8841238.9341271.0041303.1041335.22
    Net Income9450.847931.478569.998932.548732.638736.968741.268746.778752.318757.438762.568767.698772.828777.968783.10
    Net Margin19.0017.3916.5917.2817.5517.5517.5517.5417.5417.5417.5417.5317.5317.5317.52
    Revenue Less Capex51349.5946577.6752772.8753135.4851045.8951078.8951111.7251153.6551195.9251234.9951274.0951313.2251352.3851391.5851430.80
    Capex-1612.39-974.81-1126.09-1442.45-1293.27-1294.92-1296.55-1298.65-1300.75-1302.70-1304.65-1306.61-1308.56-1310.52-1312.48
    Capex to Revenues-3.24-2.14-2.18-2.79-2.60-2.60-2.60-2.60-2.61-2.61-2.61-2.61-2.61-2.62-2.62
    Revenue less FCF132555.47-20489.57163383.8534779.1079192.2179812.4780429.6381217.7982012.2682758.9683512.4584272.8085040.0885814.3486595.65
    FCF-82818.2866092.43-111737.0716913.92-29439.59-30028.51-30614.46-31362.78-32117.10-32826.67-33543.01-34266.19-34996.26-35733.29-36477.34
    FCF to Revenue-166.51144.93-216.3532.72-59.17-60.32-61.46-62.91-64.37-65.74-67.13-68.52-69.93-71.35-72.78

    JAPAN Comparables

    tickercompanycountryMarket Cap
    2019
    PE RATIO
    2019
    PE RATIO
    2020
    EV/EBITDA
    2019
    EV/EBITDA
    2020
    P/S
    2019
    DIVIDEND YIELD
    2019
    EBITDA Margin
    2019
    P/B
    2019
    ROE
    2019
    6 month return
    2019
    8306 JPMitsubishi UFJ Financial Group IncJAPAN 67208.327.407.50--1.984.00#????!0.446.17-14.01
    8316 JPSumitomo Mitsui Financial Group IncJAPAN 50317.387.567.64--1.944.34#????!0.527.21-3.16
    8411 JPMizuho Financial Group IncJAPAN 39395.5018.848.72--2.324.32#????!0.493.82-5.87
    8309 JPSumitomo Mitsui Trust Holdings IncJAPAN 13487.508.298.11--2.173.59#????!0.546.66-9.44
    8308 JPResona Holdings IncJAPAN 9761.596.197.02--1.754.47#????!0.508.06-17.74
    8410 JPSeven Bank LtdJAPAN 3220.2827.2511.87--2.423.61#????!1.706.29-11.28

    International Comparables

    tickercompanycountry Market Cap
    2019
    PE RATIO
    2019
    PE RATIO
    2020
    EV/EBITDA
    2019
    EV/EBITDA
    2020
    P/S
    2019
    DIVIDEND YIELD
    2019
    EBITDA Margin
    2019
    P/B
    2019
    ROE
    2019
    6 month return
    2019
    JPM USJPMorgan Chase & CoUNITED STATES 368989.9511.4310.72--3.222.98#????!1.5313.8611.60
    1398 HKIndustrial & Commercial Bank of China LtdCHINA 293494.155.725.36--2.525.28#????!0.7213.1711.52
    BAC USBank of America CorpUNITED STATES 289939.5210.529.56--3.132.28#????!1.1311.2615.22
    939 HKChina Construction Bank CorpCHINA 222114.195.525.21--2.225.46#????!0.7113.4111.92
    WFC USWells Fargo & CoUNITED STATES 214360.3710.139.12--2.553.89#????!1.1912.02-5.69
    1288 HKAgricultural Bank of China LtdCHINA 190412.315.044.71--2.016.02#????!0.6112.695.50
    HSBA LNHSBC Holdings PLCBRITAIN 173497.5911.9111.48--3.105.96#????!1.038.2813.20
    C USCitigroup IncUNITED STATES 160861.979.087.9715.3114.602.162.8533.490.859.588.53
    3988 HKBank of China LtdCHINA 160539.175.124.88--2.006.06#????!0.5711.4514.34
    3968 HKChina Merchants Bank Co LtdCHINA 127934.849.358.32--3.203.22#????!1.4616.3231.22
    RY CNRoyal Bank of CanadaCANADA 112095.9411.6510.93--3.323.86#????!2.0017.0210.28
    TD CNToronto-Dominion Bank/TheCANADA 101959.1711.0510.17--3.493.86#????!1.7015.822.67
    CBA AUCommonwealth Bank of AustraliaAUSTRALIA 93935.9614.4314.11--5.375.72#????!1.9414.2318.29
    HDFCB INHDFC Bank LtdINDIA 88702.8327.8422.69--4.80--4.1116.9721.48
    USB USUS BancorpUNITED STATES 82892.1612.0511.37--3.603.04#????!1.7114.323.45
    SAN SMBanco Santander SASPAIN 80903.488.638.18--1.455.07#????!0.738.2010.52
    ITUB4 BZItau Unibanco Holding SABRAZIL 77867.0611.5010.51--2.665.89#????!2.3520.700.74
    SBER LISberbank of Russia PJSCRUSSIA 76417.805.544.89--2.348.66#????!1.1522.2027.44
    SBER RMSberbank of Russia PJSCRUSSIA 74585.595.414.77--2.298.87#????!1.1222.2025.72
    BBDC3 BZBanco Bradesco SABRAZIL 68177.839.548.69--2.53-#????!1.7919.4918.76
    BBDC4 BZBanco Bradesco SABRAZIL 68177.8311.1010.11--2.533.57#????!2.0819.4920.45
    WBC AUWestpac Banking CorpAUSTRALIA 67260.5312.8011.95--4.396.80#????!1.4611.7111.42
    BNS CNBank of Nova Scotia/TheCANADA 66214.6010.079.36--2.904.79#????!1.3714.003.51
    3328 HKBank of Communications Co LtdCHINA 65691.415.635.32--1.895.46#????!0.6010.9517.21
    BNP FPBNP Paribas SAFRANCE 65049.108.057.45--1.366.44#????!0.607.62-2.49
    PNC USPNC Financial Services Group Inc/TheUNITED STATES 60676.4811.8111.04--3.433.06#????!1.2211.2614.08
    LLOY LNLloyds Banking Group PLCBRITAIN 57271.158.037.93--2.395.11#????!0.9812.8514.49
    ANZ AUAustralia & New Zealand Banking Group LtdAUSTRALIA 54596.4811.8011.47--4.125.90#????!1.2911.3613.85
    NAB AUNational Australia Bank LtdAUSTRALIA 50754.6711.6410.94--4.086.89#????!1.3412.008.94
    11 HKHang Seng Bank LtdHONG KONG 50156.4415.7314.95--8.993.99#????!2.3615.5610.51