Stock 7931 MIRAI INDUSTRY CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Mirai Industry Co.,Ltd.

Equities

7931

JP3910600000

Electrical Components & Equipment

Market Closed - Japan Exchange
Other stock markets
 11:30:00 13/05/2024 am IST 		5-day change 1st Jan Change
3,930 JPY +0.90% Intraday chart for Mirai Industry Co.,Ltd. +2.88% +20.55%
02/05 Mirai Industry's Attributable Profit Nearly Doubles in Fiscal Year Ended March; Boosts Final Dividend MT
26/04 Mirai Industry Co.,Ltd. Provides Consolidated Earnings Guidance for the Six Months Ending September 20, 2024 and for the Full Year Ending March 20, 2025 CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 59,392 28,431 30,286 26,406 25,968 63,335 - -
Enterprise Value (EV) 1 33,559 12,450 11,742 4,864 3,122 71,876 63,335 63,335
P/E ratio 14.4 x 10.5 x 10.7 x 10.4 x 9.47 x 14.6 x 14.6 x 14.1 x
Yield 1.56% 2.42% 2.27% 3.26% 3.31% 3.36% 3.44% 3.56%
Capitalization / Revenue 1.65 x 0.76 x 0.84 x 0.72 x 0.66 x 1.63 x 1.38 x 1.35 x
EV / Revenue 1.65 x 0.76 x 0.84 x 0.72 x 0.66 x 1.63 x 1.38 x 1.35 x
EV / EBITDA - - - - - - - -
EV / FCF 2,39,77,554 x 90,94,925 x 1,22,66,300 x - 1,09,15,652 x 4,09,08,651 x - -
FCF Yield 0% 0% 0% - 0% 0% - -
Price to Book 1.09 x 0.66 x 0.66 x 0.56 x 0.53 x 1.43 x 1.22 x 1.16 x
Nbr of stocks (in thousands) 23,164 17,168 17,178 17,192 17,209 16,116 - -
Reference price 2 2,564 1,656 1,763 1,536 1,509 3,930 3,930 3,930
Announcement Date 26/04/19 01/05/20 27/04/21 27/04/22 27/04/23 25/04/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 36,035 37,573 36,069 36,905 39,568 44,091 46,000 47,000
EBITDA - - - - - - - -
EBIT 1 3,904 4,211 4,184 4,044 4,044 7,332 6,500 6,700
Operating Margin 10.83% 11.21% 11.6% 10.96% 10.22% 16.63% 14.13% 14.26%
Earnings before Tax (EBT) 5,663 4,228 4,264 3,818 4,126 7,477 - -
Net income 1 4,114 2,824 2,826 2,531 2,742 5,116 4,350 4,500
Net margin 11.42% 7.52% 7.83% 6.86% 6.93% 11.6% 9.46% 9.57%
EPS 2 177.6 157.6 164.6 147.3 159.4 304.5 269.9 279.2
Free Cash Flow 2,477 3,126 2,469 - 2,379 1,757 - -
FCF margin 6.87% 8.32% 6.85% - 6.01% 3.98% - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) 60.21% 110.69% 87.37% - 86.76% 34.34% - -
Dividend per Share 2 40.00 40.00 40.00 50.00 50.00 150.0 135.0 140.0
Announcement Date 26/04/19 01/05/20 27/04/21 27/04/22 27/04/23 25/04/24 - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2022 S1 2022 Q3 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2025 Q2 2025 S1 2025 Q3 2025 Q4 2025 S2
Net sales 1 18,813 17,499 18,193 10,220 9,652 19,141 10,913 11,064 21,689 12,382 10,020 22,402 11,000 11,500 22,500 13,000 10,500 23,500
EBITDA - - - - - - - - - - - - - - - - - -
EBIT 1 1,954 1,638 1,942 1,428 785 1,821 1,457 1,399 3,253 2,456 1,623 4,079 1,400 1,600 3,000 2,100 1,400 3,500
Operating Margin 10.39% 9.36% 10.67% 13.97% 8.13% 9.51% 13.35% 12.64% 15% 19.84% 16.2% 18.21% 12.73% 13.91% 13.33% 16.15% 13.33% 14.89%
Earnings before Tax (EBT) 2,030 1,540 1,912 1,391 807 1,875 1,487 1,422 3,323 2,506 - - - - - - - -
Net income 1,337 1,007 1,284 939 523 1,241 995 1,042 2,252 1,728 - - - - - - - -
Net margin 7.11% 5.75% 7.06% 9.19% 5.42% 6.48% 9.12% 9.42% 10.38% 13.96% - - - - - - - -
EPS 71.67 58.68 74.72 54.65 30.43 72.17 57.86 60.55 130.9 102.8 - - - - - - - -
Dividend per Share 20.00 20.00 25.00 - - 25.00 - - 50.00 - - - - - - - - -
Announcement Date 25/10/19 27/10/20 26/10/21 27/01/22 27/07/22 25/10/22 26/01/23 26/07/23 26/10/23 25/01/24 25/04/24 25/04/24 - - - - - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position 25,833 15,981 18,544 21,542 22,846 - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 2,477 3,126 2,469 - 2,379 1,757 - -
ROE (net income / shareholders' equity) 7.8% 5.8% 6.4% 5.4% 5.7% 10.3% 8.4% -
ROA (Net income/ Total Assets) 5.96% 6.91% 7.14% 6.6% 6.63% 11.7% - -
Assets 1 68,996 40,855 39,568 38,346 41,358 43,709 - -
Book Value Per Share 2 2,342 2,494 2,665 2,750 2,869 3,110 3,230 3,375
Cash Flow per Share 267.0 280.0 302.0 289.0 285.0 432.0 - -
Capex 1,929 2,295 2,553 1,788 1,621 2,918 - -
Capex / Sales 5.35% 6.11% 7.08% 4.84% 4.1% 6.62% - -
Announcement Date 26/04/19 01/05/20 27/04/21 27/04/22 27/04/23 25/04/24 - -
1JPY in Million2JPY
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 Industry Co.,Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Electrical Components & Equipment

1st Jan change Capi.
MIRAI INDUSTRY CO.,LTD. Stock Mirai Industry Co.,Ltd.
+20.55% 403M
SIEMENS AG Stock Siemens AG
+10.63% 159B
SCHNEIDER ELECTRIC SE Stock Schneider Electric SE
+28.59% 141B
EATON CORPORATION PLC Stock Eaton Corporation plc
+36.41% 132B
EMERSON ELECTRIC CO. Stock Emerson Electric Co.
+17.97% 66.09B
AMETEK, INC. Stock AMETEK, Inc.
+3.16% 39.54B
VERTIV HOLDINGS CO Stock Vertiv Holdings Co
+97.38% 35.71B
WEG S.A. Stock WEG S.A.
+5.88% 31.73B
ROCKWELL AUTOMATION, INC. Stock Rockwell Automation, Inc.
-13.39% 31.19B
LEGRAND Stock Legrand
+9.88% 29.1B
Other Electrical Components & Equipment
  1. Stock Market
  2. Equities
  3. 7931 Stock
  4. Financials Mirai Industry Co.,Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW