Loading...
XJPX1417
Market cap1.27bUSD
Jan 17, Last price  
2,191.50JPY
1D
-0.02%
1Q
1.25%
Jan 2017
107.53%
IPO
307.34%
Name

Mirait One Corp

Chart & Performance

D1W1MN
XJPX:1417 chart
P/E
15.84
P/S
0.38
EPS
138.34
Div Yield, %
2.88%
Shrs. gr., 5y
-1.07%
Rev. gr., 5y
6.64%
Revenues
518.38b
+7.11%
186,168,000,000236,038,000,000271,018,000,000277,720,000,000283,747,000,000269,537,000,000283,236,000,000312,967,000,000375,911,000,000441,166,000,000463,744,000,000470,385,000,000483,987,000,000518,384,000,000
Net income
12.54b
-15.20%
30,559,000,0003,251,000,0004,200,000,0007,186,000,00011,108,000,0003,631,000,0006,437,000,00011,504,000,00025,711,000,00015,220,000,00024,205,000,00025,163,000,00014,781,000,00012,535,000,000
CFO
33.63b
+532.64%
-2,668,000,0005,457,000,000-1,683,000,0009,073,000,00018,683,000,0006,239,000,0004,767,000,00012,562,000,0006,491,000,0007,936,000,00041,602,000,00012,972,000,0005,315,000,00033,625,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Feb 11, 2025

Profile

MIRAIT ONE Corporation engages in the telecommunications engineering, electrical, civil engineering, and construction works in Japan. It is involved in the various activities, including cloud computing, smart office solution, and Wi-Fi solution engineering services; LAN/WAN/Wi-Fi construction activities; system design, application development, etc.; on-site maintenance, remote monitoring service, etc.; and PBX/IP-PBX construction activities. The company also undertakes construction of facilities for environmental conservation and alternative energy; power supply and air-conditioning facilities; and social infrastructure facilities, as well as base station construction, indoor base station construction, and blind spot eliminating works. In addition, it undertakes fixed telecommunications networks construction and troubleshooting/post-disaster restoration works. MIRAIT ONE Corporation was incorporated in 2010 and is headquartered in Tokyo, Japan.
URL
https://www.mirait-one.com/
IPO date
Oct 01, 2010
Employees
14,350
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
518,384,000
7.11%
483,987,000
2.89%
470,385,000
1.43%
Cost of revenue
456,905,000
423,607,000
404,309,000
Unusual Expense (Income)
NOPBT
61,479,000
60,380,000
66,076,000
NOPBT Margin
11.86%
12.48%
14.05%
Operating Taxes
7,347,000
8,041,000
12,070,000
Tax Rate
11.95%
13.32%
18.27%
NOPAT
54,132,000
52,339,000
54,006,000
Net income
12,535,000
-15.20%
14,781,000
-41.26%
25,163,000
3.96%
Dividends
(5,725,000)
(5,924,000)
(4,794,000)
Dividend yield
3.19%
3.67%
2.45%
Proceeds from repurchase of equity
(7,520,000)
(6,553,000)
43,335,000
BB yield
4.19%
4.06%
-22.16%
Debt
Debt current
78,687,000
24,810,000
53,644,000
Long-term debt
49,346,000
45,896,000
16,141,000
Deferred revenue
6,000
17,218,000
17,240,000
Other long-term liabilities
21,176,000
337,000
545,000
Net debt
58,543,000
5,374,000
(13,055,000)
Cash flow
Cash from operating activities
33,625,000
5,315,000
12,972,000
CAPEX
(8,493,000)
(7,836,000)
(10,938,000)
Cash from investing activities
(55,545,000)
(12,314,000)
(46,204,000)
Cash from financing activities
38,816,000
(12,571,000)
38,395,000
FCF
42,259,000
31,467,000
16,715,000
Balance
Cash
50,036,000
37,285,000
55,305,000
Long term investments
19,454,000
28,047,000
27,535,000
Excess cash
43,570,800
41,132,650
59,320,750
Stockholders' equity
218,104,000
445,344,000
432,051,000
Invested Capital
354,398,200
288,241,350
262,569,250
ROIC
16.85%
19.00%
23.64%
ROCE
15.16%
18.14%
20.48%
EV
Common stock shares outstanding
94,012
97,762
100,316
Price
1,910.00
15.83%
1,649.00
-15.39%
1,949.00
6.68%
Market cap
179,562,920
11.38%
161,209,538
-17.55%
195,515,884
1.50%
EV
246,214,920
414,062,538
426,200,884
EBITDA
71,740,000
69,836,000
73,455,000
EV/EBITDA
3.43
5.93
5.80
Interest
208,000
179,000
40,000
Interest/NOPBT
0.34%
0.30%
0.06%