Mitsubishi Heavy Industries Ltd. logo

Mitsubishi Heavy Industries Ltd.

MHVYF | OTC
Chart Builder DCF Calculator
$21.75
+$0.12 (+0.55%)
At close: Nov 2, 2026, 11:32 AM ET
$21.63
$0.00 (0.00%)
After-hours: Oct 30, 2026, 4:00 PM ET
TTM
Period Ending
Q1 2026
Jun 30, 2025
Q4 2025
Mar 31, 2025
Q3 2025
Dec 31, 2024
Q2 2025
Sep 30, 2024
Q1 2025
Jun 30, 2024
Q4 2024
Mar 31, 2024
Q3 2024
Dec 31, 2023
Q2 2024
Sep 30, 2023
Q1 2024
Jun 30, 2023
Q4 2023
Mar 31, 2023
Q3 2023
Dec 31, 2022
Q2 2023
Sep 30, 2022
Q1 2023
Jun 30, 2022
Q4 2022
Mar 31, 2022
Q3 2022
Dec 31, 2021
Q2 2022
Sep 30, 2021
Q1 2022
Jun 30, 2021
Q4 2021
Mar 31, 2021
Q3 2021
Dec 31, 2020
Q2 2021
Sep 30, 2020
Q1 2021
Jun 30, 2020
Net Income
251.39B 245.45B 256.08B 237.2B 231.12B 222.02B 202.06B 168.26B 164.45B 130.45B 129.96B 155.59B 120.08B 113.54B 87.36B 121.01B 125.59B 36.08B -38.68B -166.37B -141.16B
Depreciation & Amortization
161.35B 160.64B 168.66B 165.66B 161.24B 155.9B 150.08B 149.44B 149.52B 148.55B 139.96B 137.49B 136.09B 135.79B 46.73B 56.61B 73.88B 132.41B 300.23B 397.2B 382.7B
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
5.55B 231.62B 566.62B 415.05B 321.05B 91.22B -177.83B -107.89B -17.47B 51.93B 204.08B 213.27B 185.01B 74.59B -583M -16.94B -100.06B -197.67B -12.89B -21.71B 52.34B
Other Non-Cash Items
386.31B 177.69B -38.46B -85.51B -102.5B 1.71B 13.45B -13.53B -25.99B -31.2B -25.38B -20.08B 8.86B 29.54B 94.69B -7.96B -63.1B -135.13B -200.65B -72.85B -55.18B
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
-111.1B -53.33B 231.3B 186.21B 133.69B -48.45B -369.1B -311.69B -219.1B -166.92B 15.04B 52.22B 14.84B 6.69B -36.02B -24.99B -150.17B -128.3B 49.28B 13.67B 162.53B
Operating Cash Flow
687.95B 530.46B 617.58B 503.55B 423.55B 331.19B -3.51B -7.52B 68.88B 80.89B 259.58B 325.22B 279.88B 285.56B 192.75B 144.66B -13.8B -94.95B 110.19B 171.65B 348.88B
Capital Expenditures
-194.02B -240.69B -218.64B -219.01B -210.73B -160.49B -155.62B -149.76B -142.06B -131.91B -122.16B -124.02B -131.79B -129.26B -125.53B -124.87B -128.61B -146.21B -179.25B -217.79B -230.74B
Cash Acquisitions
-387M -387M 21.23B -46.3B -44.01B -37.35B -88.68B 396M 7B 10.09B 51.9B 61.94B 74.38B 65.04B 53.02B 22.59B 32.37B -36.75B -35.84B -36.01B -82.92B
Purchase of Investments
n/a -13.59B -22.71B -32.29B -44.62B -37.45B -32.41B -34.91B -33.12B -33.86B -45.21B -38.15B -30.44B -25.23B -14.16B -14.08B -13.86B -15.8B -12.21B -11.06B -8.36B
Sales Maturities Of Investments
n/a n/a 14.12B 22.86B 38.8B 81.9B 75.24B 108.05B 118.65B 87.92B 94.47B 112.67B 119.68B 108.89B 101.4B 46.62B 13.43B 12.52B 9.8B 11.43B 23.87B
Other Investing Acitivies
39.8B 66.96B 58.1B 66.86B 51.26B 21.31B 14.7B 13.63B 9.88B -2.3B -3.85B -1.07B -4.26B -5.14B 3.23B 3.9B 33.57B 32.07B 35.53B 40.07B -7.88B
Investing Cash Flow
-154.6B -187.71B -147.89B -207.88B -209.3B -132.07B -186.77B -62.6B -39.65B -70.05B -24.85B 11.37B 27.57B 14.31B 17.95B -65.83B -94.2B -185.28B -213.09B -244.46B -306.02B
Debt Repayment
-37.88B -34.42B -430.85B -501.97B -459.83B -457.27B -61.12B 83.25B 96.3B 321.9B 385.52B 348.76B 332.59B 329.24B 500.87B 590.07B 733.62B 802.85B 664.11B 608.8B 485.55B
Common Stock Repurchased
-12.37B -12.37B -12.37B n/a n/a n/a -4M -7M -11M -16M -2.56B -2.56B -2.56B -5.1B -2.55B -2.55B -2.54B n/a n/a n/a n/a
Dividend Paid
-77.39B -77.17B -77.02B -67.07B -66.7B -50.29B -50.13B -43.57B -43.37B -38.53B -38.38B -33.51B -33.91B -40.22B -39.82B -25.6B -25.66B -25.67B -26.61B -50.36B -50.25B
Other Financial Acitivies
-285.53B 9.82B 251.71B 513.29B 541.93B 348.66B 226.47B -36.81B -196.09B -302.25B -641.91B -648.81B -547.51B -544.79B -601.38B -626.48B -569.36B -555.44B -517.97B -486.01B -512.81B
Financial Cash Flow
-413.17B -114.12B -268.53B -55.75B 15.41B -157.88B 116.24B 3.88B -142.15B -18.9B -294.78B -333.57B -248.84B -255.77B -140.32B -62B 138.6B 221.74B 119.54B 72.43B -77.51B
Net Cash Flow
1.33T 805.91B 809.25B 279.77B 267.98B 83.62B -17.53B -26.26B -67.72B 33.41B -28.57B 66.26B 105.74B 68.84B 100.98B 41.41B 53.8B -36.21B 9.36B -5.81B -38.58B
Free Cash Flow
493.93B 289.77B 398.94B 284.54B 212.81B 170.7B -159.13B -157.28B -73.18B -51.02B 137.42B 201.2B 148.09B 156.31B 67.22B 19.8B -142.4B -241.16B -69.06B -46.14B 118.14B
Adj. Free Cash Flow
493.93B 289.77B 398.94B 284.54B 212.81B 170.7B -159.13B -157.28B -73.18B -51.02B 137.42B 201.2B 148.09B 156.31B 67.22B 19.8B -142.4B -241.16B -69.06B -46.14B 118.14B
Maintenance CapEx
-138.19B -159.74B -127.21B -112.39B -108.58B -61.77B -74.53B -78.7B -62.6B -72.6B -47.33B -58.82B -92.68B -77.95B -100.75B -108.35B -112.09B -146.21B -177.92B -216.45B -229.4B
Growth CapEx
-55.83B -80.95B -91.43B -106.63B -102.15B -98.72B -81.09B -71.06B -79.46B -59.31B -74.83B -65.19B -39.11B -51.3B -24.78B -16.52B -16.52B n/a -1.34B -1.34B -1.34B
Owner Earnings
549.76B 370.72B 490.37B 391.17B 314.96B 269.42B -78.04B -86.22B 6.28B 8.29B 212.25B 266.39B 187.2B 207.61B 92.01B 36.31B -125.88B -241.16B -67.73B -44.8B 119.47B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.