Stock 1417 MIRAIT ONE CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials MIRAIT ONE Corporation

Equities

1417

JP3910620008

Construction & Engineering

Delayed Japan Exchange
Other stock markets
 11:30:00 26/04/2024 am IST 		5-day change 1st Jan Change
1,892 JPY -0.34% Intraday chart for MIRAIT ONE Corporation +0.72% +1.75%
04/04 Mirait One Repurchases 888 Million Yen Worth of Shares in March MT
03/04 Tranche Update on MIRAIT ONE Corporation's Equity Buyback Plan announced on February 27, 2024. CI

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,67,324 1,44,626 1,85,291 1,93,937 1,59,349 1,74,559 - -
Enterprise Value (EV) 1 1,59,095 1,27,872 1,50,652 1,93,115 1,87,978 1,74,559 1,74,559 1,74,559
P/E ratio 5.48 x 8.98 x 7.96 x 7.77 x 10.9 x 12.6 x 10.7 x 10.3 x
Yield 2.47% 2.97% 2.46% 2.82% 3.64% 3.36% 3.49% 3.54%
Capitalization / Revenue 0.45 x 0.33 x 0.4 x 0.41 x 0.33 x 0.33 x 0.3 x 0.29 x
EV / Revenue 0.45 x 0.33 x 0.4 x 0.41 x 0.33 x 0.33 x 0.3 x 0.29 x
EV / EBITDA - 50,94,452 x 49,97,734 x 48,88,892 x - - - -
EV / FCF -1,30,16,272 x -11,66,34,191 x 42,62,405 x -58,35,864 x -3,74,49,783 x - - -
FCF Yield -0% -0% 0% -0% -0% - - -
Price to Book 0.84 x 0.67 x 0.82 x 0.8 x 0.64 x 0.68 x - -
Nbr of stocks (in thousands) 1,03,478 1,07,369 1,01,418 99,506 96,634 92,286 - -
Reference price 2 1,617 1,347 1,827 1,949 1,649 1,892 1,892 1,892
Announcement Date 09/05/19 08/05/20 14/05/21 13/05/22 15/05/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,75,911 4,41,166 4,63,744 4,70,385 4,83,987 5,32,000 5,77,000 5,92,500
EBITDA - 28,389 37,075 39,669 - - - -
EBIT 1 20,699 21,993 30,129 32,804 21,803 20,000 23,000 23,500
Operating Margin 5.51% 4.99% 6.5% 6.97% 4.5% 3.76% 3.99% 3.97%
Earnings before Tax (EBT) 1 33,560 23,332 36,242 37,504 23,243 20,500 24,000 24,500
Net income 1 25,711 15,220 24,205 25,163 14,781 14,000 20,250 17,100
Net margin 6.84% 3.45% 5.22% 5.35% 3.05% 2.63% 3.51% 2.89%
EPS 2 295.3 149.9 229.6 250.8 151.2 150.6 177.5 184.0
Free Cash Flow -12,855 -1,240 43,471 -33,232 -4,255 - - -
FCF margin -3.42% -0.28% 9.37% -7.06% -0.88% - - -
FCF Conversion (EBITDA) - - 117.25% - - - - -
FCF Conversion (Net income) - - 179.6% - - - - -
Dividend per Share 2 40.00 40.00 45.00 55.00 60.00 63.50 66.00 67.00
Announcement Date 09/05/19 08/05/20 14/05/21 13/05/22 15/05/23 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2020 S1 2021 S1 2021 S2 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2
Net sales 1 1,82,973 1,91,788 2,71,956 1,11,305 2,11,851 1,12,747 1,45,787 2,58,534 95,336 1,06,749 2,02,085 1,18,621 1,63,281 2,81,902 1,00,524 1,16,116 2,16,640 1,27,222 1,82,138 3,09,360
EBITDA - - - - - - - - - - - - - - - - - - - -
EBIT 1 4,958 6,744 23,385 6,364 11,071 8,034 13,699 21,734 -1,147 2,046 899 5,209 15,695 20,904 889 1,475 2,364 2,603 15,033 17,636
Operating Margin 2.71% 3.52% 8.6% 5.72% 5.23% 7.13% 9.4% 8.41% -1.2% 1.92% 0.44% 4.39% 9.61% 7.42% 0.88% 1.27% 1.09% 2.05% 8.25% 5.7%
Earnings before Tax (EBT) 1 5,948 8,344 - 7,604 12,675 10,846 - - 223 2,094 2,317 5,066 - - 1,460 1,704 3,164 2,633 14,678 17,342
Net income 1 3,352 4,799 19,406 2,055 7,810 7,469 9,884 17,353 -815 1,231 416 2,887 11,478 14,365 -580 771 191 754 13,055 13,809
Net margin 1.83% 2.5% 7.14% 1.85% 3.69% 6.62% 6.78% 6.71% -0.85% 1.15% 0.21% 2.43% 7.03% 5.1% -0.58% 0.66% 0.09% 0.59% 7.17% 4.46%
EPS 33.44 44.69 - - 77.48 74.49 - - -8.250 - 4.240 29.43 - - -6.090 - 2.010 8.000 - -
Dividend per Share 20.00 22.50 - - 25.00 - - - - - 30.00 - - - - - 30.00 - - -
Announcement Date 01/11/19 12/11/20 14/05/21 12/11/21 12/11/21 10/02/22 13/05/22 13/05/22 10/08/22 11/11/22 11/11/22 10/02/23 15/05/23 15/05/23 10/08/23 10/11/23 10/11/23 13/02/24 - -
1JPY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - 28,629 - - -
Net Cash position 8,229 16,754 34,639 822 - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow -12,855 -1,240 43,471 -33,232 -4,255 - - -
ROE (net income / shareholders' equity) 15.4% 7.4% 11% 10.7% 6% 8.4% - -
ROA (Net income/ Total Assets) 7.74% 6.79% 8.93% 8.63% 5.15% 6.8% - -
Assets 1 3,31,993 2,24,164 2,71,070 2,91,562 2,87,060 2,05,882 - -
Book Value Per Share 2 1,934 2,006 2,232 2,447 2,574 2,776 - -
Cash Flow per Share 342.0 208.0 289.0 319.0 233.0 - - -
Capex 1 19,346 9,671 10,571 8,592 9,570 10,000 10,000 10,000
Capex / Sales 5.15% 2.19% 2.28% 1.83% 1.98% 1.88% 1.73% 1.69%
Announcement Date 09/05/19 08/05/20 14/05/21 13/05/22 15/05/23 - - -
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 MIRAIT ONE Corporation

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Telecommunication Construction

1st Jan change Capi.
MIRAIT ONE CORPORATION Stock MIRAIT ONE Corporation
+1.75% 1.11B
CHINA TOWER CORPORATION LIMITED Stock China Tower Corporation Limited
+14.63% 20.91B
VANTAGE TOWERS AG Stock Vantage Towers AG
+1.22% 20.22B
DYCOM INDUSTRIES, INC. Stock Dycom Industries, Inc.
+24.04% 4.15B
CHINA COMMUNICATIONS SERVICES CORPORATION LIMITED Stock China Communications Services Corporation Limited
+17.28% 3.36B
COMSYS HOLDINGS CORPORATION Stock COMSYS Holdings Corporation
+20.58% 2.85B
CHINA BESTER GROUP TELECOM CO., LTD. Stock China Bester Group Telecom Co., Ltd.
-8.54% 1.42B
RUNJIAN CO., LTD. Stock Runjian Co., Ltd.
-14.07% 1.35B
HELIOS TOWERS PLC Stock Helios Towers plc
+5.96% 1.23B
SITIOS LATINOAMÉRICA, S.A.B. DE C.V. Stock Sitios Latinoamérica, S.A.B. de C.V.
-23.52% 982M
Telecommunication Construction
  1. Stock Market
  2. Equities
  3. 1417 Stock
  4. Financials MIRAIT ONE Corporation