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

Market Closed - Japan Exchange
Other stock markets
 02:00:00 2024-07-16 am EDT 		5-day change 1st Jan Change
44,850 JPY +0.34% Intraday chart for MIRAI Corporation +1.36% +3.22%
Jun. 18 Mirai's Hotel Revenue Rises in February to April MT
Jun. 17 MIRAI Corporation Announces Distribution for the Period Ended April 30, 2024, Payable on July 12, 2024 and Provides Distribution Guidance for the Period Ending October 31, 2024 CI

Valuation

Fiscal Period: October 2019 2022 2023 2024 2025 2026
Capitalization 1 100,434 84,852 80,866 85,263 - -
Enterprise Value (EV) 1 100,434 84,852 80,866 85,263 85,263 85,263
P/E ratio 21.2 x 18.4 x - - - 14 x
Yield 4.72% 5.39% - 5.76% - 6.94%
Capitalization / Revenue 9.75 x 7.76 x 6.71 x 6.64 x 6.43 x 5.81 x
EV / Revenue 9.75 x 7.76 x 6.71 x 6.64 x 6.43 x 5.81 x
EV / EBITDA 15.8 x 13.1 x - 12.3 x 11.9 x 10.5 x
EV / FCF - - - -118 x -91.7 x 294 x
FCF Yield - - - -0.84% -1.09% 0.34%
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 44,700 44,700 44,700
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 4,930 5,090 5,630
Net margin 46.06% 41.76% 38.17% 38.37% 38.42% 38.38%
EPS 3,000 2,603 - - - 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) - - - - - 5.15%
Dividend per Share 2 2,999 2,580 - 2,575 - 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 2025 S1
Net sales 1 5,340 5,448 - 4,973 5,114 5,275 5,666 6,308 5,744 5,888 6,170 6,115
EBITDA - - - - - - - - - - - -
EBIT 1 - 2,865 - 2,321 2,397 2,548 2,612 2,820 2,468 2,660 2,655 2,730
Operating Margin - 52.59% - 46.67% 46.88% 48.29% 46.09% 44.71% 42.96% 45.19% 43.03% 44.64%
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 2,245 2,269 2,319
Net margin 46.31% 47.61% - 41.66% 41.91% 42.55% 41.02% 38.79% 37.49% 38.13% 36.77% 37.92%
EPS 1,563 1,583 1,429 - - - - - - - 1,189 1,215
Dividend per Share 1,563 1,561 - - - - - - - - 1,189 1,215
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 6/17/24 - -
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

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Office REITs

1st Jan change Capi.
MIRAI CORPORATION Stock MIRAI Corporation
+3.22% 540M
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-2.54% 10.74B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-5.73% 6.2B
DEXUS Stock DEXUS
-10.16% 4.99B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-11.13% 4.65B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+40.56% 4.11B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+11.11% 4.09B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-3.05% 4.02B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-17.10% 3.72B
COPT DEFENSE PROPERTIES Stock COPT Defense Properties
+4.88% 3.02B
Office REITs
  1. Stock Market
  2. Equities
  3. 3476 Stock
  4. Financials MIRAI Corporation