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
 22:30:00 2024-06-26 EDT 		5-day change 1st Jan Change
45,200 JPY -1.09% Intraday chart for MIRAI Corporation -0.77% +4.03%
06-18 Mirai's Hotel Revenue Rises in February to April MT
05-20 ITbook's Group Company Mirai Selected as Contracted Business Operator for PMO in Hiroshima MT

Valuation

Fiscal Period: October 2019 2022 2023 2024 2025 2026
Capitalization 1 100,434 84,852 80,866 87,170 - -
Enterprise Value (EV) 1 100,434 84,852 80,866 87,170 87,170 87,170
P/E ratio 21.2 x 18.4 x - - - 14.3 x
Yield 4.72% 5.39% - 5.63% - 6.78%
Capitalization / Revenue 9,751,374 x 7,755,134 x 6,709,157 x - - 5,942,059 x
EV / Revenue 9,751,374 x 7,755,134 x 6,709,157 x - - 5,942,059 x
EV / EBITDA 15.8 x 13.1 x - 12.6 x 12.2 x 10.7 x
EV / FCF - - - -121 x -93.7 x 301 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 45,700 45,700 45,700
Announcement Date 19-12-10 22-12-15 23-12-15 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2019 2022 2023 2024 2025 2026
Net sales 10,299 10,941 12,053 - - 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 4,744 4,569 4,601 - - 5,670
Net margin 46.06% 41.76% 38.17% - - 38.65%
EPS 3,000 2,603 - - - 3,200
Free Cash Flow 1 - - - -720 -930 290
FCF margin - - - - - 1.98%
FCF Conversion (EBITDA) - - - - - 3.58%
FCF Conversion (Net income) - - - - - 5.11%
Dividend per Share 2 2,999 2,580 - 2,575 - 3,100
Announcement Date 19-12-10 22-12-15 23-12-15 - - -
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 19-12-10 20-06-15 20-12-14 21-06-15 21-12-13 22-06-17 22-12-15 23-06-14 23-12-15 24-06-17 - -
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 - - - - - -
Book Value Per Share - - - - - -
Cash Flow per Share - - - - - -
Capex 1 - - - 7,710 7,950 8,800
Capex / Sales - - - - - 59.99%
Announcement Date 19-12-10 22-12-15 23-12-15 - - -
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
+4.03% 543M
BOSTON PROPERTIES, INC. Stock Boston Properties, Inc.
-12.94% 9.69B
NIPPON BUILDING FUND INC. Stock Nippon Building Fund Inc.
-7.20% 6.34B
DEXUS Stock DEXUS
-15.89% 4.9B
JAPAN REAL ESTATE INVESTMENT CORPORATION Stock Japan Real Estate Investment Corporation
-12.67% 4.59B
KDX REALTY INVESTMENT CORPORATION Stock KDX Realty Investment Corporation
-2.67% 4.1B
EMBASSY OFFICE PARKS REIT Stock Embassy Office Parks REIT
+8.66% 4.02B
KILROY REALTY CORPORATION Stock Kilroy Realty Corporation
-21.29% 3.7B
SL GREEN REALTY CORP. Stock SL Green Realty Corp.
+22.03% 3.61B
INMOBILIARIA COLONIAL SOCIMI, S.A. Stock Inmobiliaria Colonial SOCIMI, S.A.
-17.40% 3.11B
Office REITs
  1. Stock Market
  2. Equities
  3. 3476 Stock
  4. Financials MIRAI Corporation