Stock 3476 MIRAI CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials MIRAI Corporation

Equities

3476

JP3048370005

Commercial REITs

Delayed Japan Exchange
Other stock markets
 11:55:53 2024-05-28 pm EDT 		5-day change 1st Jan Change
45,450 JPY -0.33% Intraday chart for MIRAI Corporation -0.66% +4.60%
May. 20 ITbook's Group Company Mirai Selected as Contracted Business Operator for PMO in Hiroshima MT
May. 10 Sparx Group's Mirai Creation Fund III Invests in WPT Tech Developer Aeterlink MT

Valuation

Fiscal Period: October 2019 2022 2023 2024 2025 2026
Capitalization 1 100,434 84,852 80,866 86,979 - -
Enterprise Value (EV) 1 100,434 84,852 80,866 86,979 86,979 86,979
P/E ratio 21.2 x 18.4 x - 16.8 x 16.2 x 14.3 x
Yield 4.72% 5.39% - 5.65% 5.81% 6.8%
Capitalization / Revenue 9.75 x 7.76 x 6.71 x 6.77 x 6.56 x 5.93 x
EV / Revenue 9.75 x 7.76 x 6.71 x 6.77 x 6.56 x 5.93 x
EV / EBITDA 15.8 x 13.1 x - 12.6 x 12.1 x 10.7 x
EV / FCF - - - -121 x -93.5 x 300 x
FCF Yield - - - -0.83% -1.07% 0.33%
Price to Book - - - - - -
Nbr of stocks (in thousands) 1,582 1,771 1,771 1,907 - -
Reference price 2 63,500 47,900 45,650 45,600 45,600 45,600
Announcement Date 12/10/19 12/15/22 12/15/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2019 2022 2023 2024 2025 2026
Net sales 1 10,299 10,941 12,053 12,850 13,250 14,670
EBITDA 1 6,366 6,461 - 6,920 7,170 8,110
EBIT 5,248 5,159 - - - -
Operating Margin 50.96% 47.15% - - - -
Earnings before Tax (EBT) - - - - - -
Net income 1 4,744 4,569 4,601 4,800 4,980 5,670
Net margin 46.06% 41.76% 38.17% 37.35% 37.58% 38.65%
EPS 2 3,000 2,603 - 2,711 2,810 3,200
Free Cash Flow 1 - - - -720 -930 290
FCF margin - - - -5.6% -7.02% 1.98%
FCF Conversion (EBITDA) - - - - - 3.58%
FCF Conversion (Net income) - - - - - 5.11%
Dividend per Share 2 2,999 2,580 - 2,575 2,650 3,100
Announcement Date 12/10/19 12/15/22 12/15/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: October 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 5,340 5,448 - 4,973 5,114 5,275 5,666 6,308 5,744 5,880 6,070
EBITDA - - - - - - - - - - -
EBIT 1 - 2,865 - 2,321 2,397 2,548 2,612 2,820 2,468 2,520 2,640
Operating Margin - 52.59% - 46.67% 46.88% 48.29% 46.09% 44.71% 42.96% 42.86% 43.49%
Earnings before Tax (EBT) - 2,595 - - - - - - - - -
Net income 1 2,473 2,594 2,377 2,072 2,143 2,245 2,324 2,447 2,153 2,123 2,269
Net margin 46.31% 47.61% - 41.66% 41.91% 42.55% 41.02% 38.79% 37.49% 36.11% 37.38%
EPS 1,563 1,583 1,429 - - - - - - - -
Dividend per Share 1,563 1,561 - - - - - - - - -
Announcement Date 12/10/19 6/15/20 12/14/20 6/15/21 12/13/21 6/17/22 12/15/22 6/14/23 12/15/23 - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: October 2019 2022 2023 2024 2025 2026
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - - - -720 -930 290
ROE (net income / shareholders' equity) 6.64% 5.84% - - - -
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share - - - - - -
Cash Flow per Share - - - - - -
Capex 1 - - - 7,710 7,950 8,800
Capex / Sales - - - 60% 60% 59.99%
Announcement Date 12/10/19 12/15/22 12/15/23 - - -
1JPY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for MIRAI Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
MIRAI CORPORATION Stock MIRAI Corporation
+4.60% 553M
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-17.22% 9.32B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-6.71% 6.19B
DEXUS Stock DEXUS
-11.65% 4.91B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-12.67% 4.64B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-4.98% 3.98B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+4.73% 3.88B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-18.80% 3.81B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-5.73% 3.54B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+11.07% 3.28B
Office REITs
  1. Stock Market
  2. Equities
  3. 3476 Stock
  4. Financials MIRAI Corporation