|
Market Closed -
Japan Exchange
02:30:00 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 36,300.00 JPY | -0.41% |
|
-5.59% | -27.98% |
| 10-23 | MIRAI Corporation Reports Sales Results for the Month of September 2026 | CI |
| 10-23 | MIRAI Corporation Announces Borrowing of Funds | CI |
Company Valuation: MIRAI Corporation
Data adjusted to current consolidation scope
| Fiscal Period: October | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 84,852 | 80,866 | 76,202 | 92,034 | 69,240 | - | - |
| Change | - | -4.7% | -5.77% | 20.78% | -24.77% | - | - |
| Enterprise Value (EV) | 84,852 | 80,866 | 76,202 | 92,034 | 69,240 | 69,240 | 69,240 |
| Change | - | -4.7% | -5.77% | 20.78% | -24.77% | 0% | 0% |
| P/E | 18.4x | - | 16.3x | 18.2x | - | - | 13.3x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | - | - | 2.25x | - | - | - |
| Capitalization / Revenue | 7.76x | 6.71x | 6.3x | 6.39x | 5.71x | 5.52x | 5.38x |
| EV / Revenue | 0x | 0x | 0x | 0x | 5.71x | 5.52x | 5.38x |
| EV / EBITDA | 0x | - | 0x | 0x | 9.12x | 8.89x | 8.67x |
| EV / EBIT | - | - | - | - | - | - | - |
| EV / FCF | - | - | -0x | 0x | 9.85x | 13.6x | 13.3x |
| FCF Yield | - | - | -7.28% | 2.88% | 10.2% | 7.37% | 7.54% |
| Dividend per Share 2 | 2,580 | - | 2,407 | 2,646 | - | - | 2,706 |
| Rate of return | 5.39% | - | 6.03% | 5.48% | - | - | 7.45% |
| EPS 2 | 2,603 | - | 2,447 | 2,645 | - | - | 2,732 |
| Distribution rate | 99.1% | - | 98.4% | 100% | - | - | 99% |
| Net sales 1 | 10,941 | 12,053 | 12,089 | 14,397 | 12,130 | 12,550 | 12,860 |
| EBITDA 1 | 6,461 | - | 7,022 | 7,481 | 7,590 | 7,790 | 7,990 |
| EBIT | 5,159 | - | - | - | - | - | - |
| Net income 1 | 4,569 | 4,601 | 4,643 | 5,047 | 4,910 | 5,080 | 5,210 |
| Net Debt | - | - | - | - | - | - | - |
| Reference price 2 | 47,900.00 | 45,650.00 | 39,950.00 | 48,250.00 | 36,300.00 | 36,300.00 | 36,300.00 |
| Nbr of stocks (in thousands) | 1,771 | 1,771 | 1,907 | 1,907 | 1,907 | - | - |
| Announcement Date | 12/15/22 | 12/15/23 | 12/16/24 | 12/16/25 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | - | - | - | 440M | |
| 21.17x | 12.62x | 15.15x | 5.86% | 14.75B | |
| 8.56x | 14.45x | 18.64x | 6.29% | 7.36B | |
| 12.75x | 15x | 15.99x | 5% | 6.58B | |
| 20.98x | 13.37x | 14.95x | 4.76% | 5.89B | |
| 8.3x | 13.93x | 17.75x | 5.75% | 5.84B | |
| 9.88x | 14.53x | 15.53x | 7.04% | 5.78B | |
| 9.2x | 16.15x | 19.5x | 8.72% | 5.31B | |
| 12.8x | 11.59x | 13.23x | 5.39% | 5.18B | |
| 18.79x | 10x | 12.7x | 6.41% | 4.42B | |
| Average | 13.60x | 13.51x | 15.94x | 6.14% | 6.16B | |
| Weighted average by Cap. | 14.51x | 13.50x | 15.97x | 6.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 3476 Stock
- Valuation MIRAI Corporation
Select your edition
All financial news and data tailored to specific country editions
