Mitsui & Co. Ltd. logo

Mitsui & Co. Ltd.

MITSF | OTC
Chart Builder DCF Calculator
$33.10
+$0.75 (+2.32%)
At close: Sep 23, 2026, 10:13 AM ET
$33.10
$0 (0.00%)
After-hours: Sep 23, 2026, 4:00 PM ET
Fiscal Quarter
Period Ending
Q1 2026
Jun 29, 2025
Q4 2025
Mar 30, 2025
Q3 2025
Dec 30, 2024
Q2 2025
Sep 29, 2024
Q1 2025
Jun 29, 2024
Q4 2024
Mar 30, 2024
Q3 2024
Dec 30, 2023
Q2 2024
Sep 29, 2023
Q1 2024
Jun 29, 2023
Q4 2023
Mar 30, 2023
Q3 2023
Dec 30, 2022
Q2 2023
Sep 29, 2022
Q1 2023
Jun 29, 2022
Q4 2022
Mar 30, 2022
Q3 2022
Dec 30, 2021
Q2 2022
Sep 29, 2021
Q1 2022
Jun 29, 2021
Q4 2021
Mar 30, 2021
Q3 2021
Dec 30, 2020
Q2 2021
Sep 29, 2020
Q1 2021
Jun 29, 2020
Net Income
191.65B 248.17B 240.38B 135.68B 276.11B 337.28B 270.15B 203.41B 252.85B 289.84B 301.68B 264.1B 275B 281.47B 228.63B 213.37B 191.26B 136.52B 88.91B 47.47B 62.56B
Depreciation & Amortization
74.75B 79.23B 79.18B 77.97B 77.35B 84.64B 71.56B 68.06B 69.31B 70.66B 69.29B 71.04B 66B 71.35B 78.14B 73.02B 73.89B 87.09B 67.15B 70.06B 63.02B
Stock-Based Compensation
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Working Capital
-13.01B -15.87B -52.3B 27.1B -108.67B -108.08B -6.17B -113.75B -20.4B 141.04B -115.33B -210.29B -24.47B 102.28B -68.81B -91.88B -3.94B 43.28B 23.69B 13.96B -89.3B
Other Non-Cash Items
-60.79B -245.8B 153.14B -16.73B 29.53B -180.65B -29.33B -33.99B -48.21B -78.4B -6.91B 216.14B 109.66B 62.09B 422.14B 179.45B 263.98B 46.16B 206.78B 102.39B -122.1B
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
56.95B 162.57B -295.12B 113.42B -97.57B -58.45B -97.27B -137.82B 92.88B 165.54B -74.54B -295.03B -31.1B 138.98B -294.78B -141.91B -103B 480M -241.23B -3.12B 160.57B
Operating Cash Flow
262.55B 244.18B 177.58B 310.34B 285.42B 182.82B 215.11B 99.67B 366.83B 447.64B 289.53B 29.43B 280.94B 447.87B 51.87B 127.85B 179.31B 270.25B 121.61B 216.8B 164.04B
Capital Expenditures
-81.75B -93.06B -87.92B -68.93B -96.24B -72.43B -80.83B -78.4B -63.11B -52.54B -66.57B -54.76B -54.2B -44.02B -50.28B -44.76B -46.47B -38.86B -48.89B -45.87B -82.08B
Cash Acquisitions
-27.97B -28.98B n/a n/a -36.29B -5.52B 6.35B 170.2B -84.43B -5.46B 8.95B 11.96B -29.36B -69.01B -3.22B 4.82B -1.78B n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a -119.14B -113.77B -107.64B -252.42B -76.89B -71.3B -81.67B -40.67B -157.71B 17.08B -53.43B -55.3B -132.93B n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a 77.67B 121.96B 64.35B 32.82B 69.24B 144.12B 51.89B 101.98B 36.1B 60.48B 33.86B 19.59B n/a n/a n/a n/a
Other Investing Acitivies
-59.98B 31.47B 57.67B 52.31B 227.12B 3.96B 27.11B 669M -7.72B -3B -1.87B 2.66B -1.98B -5.29B -5.73B 2.74B 58.29B 24.93B -35.44B -69.81B -26.46B
Investing Cash Flow
-169.7B -90.57B -30.24B -16.62B -24.56B -110.09B -33.05B -95.6B -199.33B -63.06B 2.97B -28.91B -141.27B -65.14B -52.18B -58.65B -103.3B -13.93B -84.33B -115.68B -108.54B
Debt Repayment
66.64B 52.01B 201.89B -165.95B -51.58B -294.74B -59.81B -52.35B -140.04B -149.92B 146.67B -106.21B 60.49B -81.69B 71.36B -128.84B 1.67B -159.89B -63.35B -15.5B 35.17B
Common Stock Repurchased
58M -73.9B -125.94B -123.1B -76.81B -15.45B -34.56B -27.57B -61.69B -73.18B -96.91B -49.13B -51.03B -45.94B -21.73B -32.53B -74.73B -25.36B -4M -6.9B -39.07B
Dividend Paid
-143.69B n/a -146.88B n/a -127.28B n/a -128.04B n/a -114.33B n/a -102.02B n/a -96.06B n/a -73.12B n/a -75.08B n/a -67.18B n/a -68.3B
Other Financial Acitivies
18.64B -73.97B -10.99B -125.65B 98.56B -19.55B -18.05B -11.75B -23.04B -33.93B -17.43B -22.83B -43.19B -89.16B -23.41B -17.02B -24.11B -19.42B -19.45B -21.68B -16.05B
Financial Cash Flow
-58.35B -95.86B -81.93B -414.7B -157.11B -329.74B -240.47B -98.33B -334.02B -257.03B -69.7B -169.65B -100.13B -142.45B -36.34B -175.98B -161.48B -204.67B -149.98B -44.08B -88.24B
Net Cash Flow
28.54B 28.5B 91.57B -178.27B 137.35B -223.41B -75.69B -84.01B -108.82B 144.31B 179.21B -152.53B 91.27B 286.73B -19.09B -115.29B -87.63B 84.62B -120.75B 57.89B -17.35B
Free Cash Flow
180.8B 151.12B 89.67B 241.41B 189.18B 110.39B 134.28B 21.26B 303.72B 395.11B 222.95B -25.32B 226.74B 403.85B 1.59B 83.09B 132.84B 231.39B 72.73B 170.93B 81.96B
Adj. Free Cash Flow
180.8B 151.12B 89.67B 241.41B 189.18B 110.39B 134.28B 21.26B 303.72B 395.11B 222.95B -25.32B 226.74B 403.85B 1.59B 83.09B 132.84B 231.39B 72.73B 170.93B 81.96B
Maintenance CapEx
-74.75B -22.02B -81.79B -15.86B n/a -60.01B -79B -78.4B -63.11B -27.8B n/a n/a n/a n/a n/a n/a n/a -38.86B n/a -19.45B -13.35B
Growth CapEx
-7.01B -71.04B -6.13B -53.07B -96.24B -12.42B -1.83B n/a n/a -24.74B -66.57B -54.76B -54.2B -44.02B -50.28B -44.76B -46.47B n/a -48.89B -26.42B -68.73B
Owner Earnings
187.81B 222.16B 95.79B 294.48B 285.42B 122.8B 136.11B 21.26B 303.72B 419.84B 289.53B 29.43B 280.94B 447.87B 51.87B 127.85B 179.31B 231.39B 121.61B 197.34B 150.69B

© 2026 bestshares.com. All rights reserved.