Loading...
XJPX6563
Market cap31mUSD
Jan 09, Last price  
976.00JPY
1D
-0.41%
1Q
-15.42%
IPO
-87.16%
Name

Mirai Works Inc

Chart & Performance

D1W1MN
XJPX:6563 chart
P/E
38.95
P/S
0.60
EPS
25.06
Div Yield, %
0.00%
Shrs. gr., 5y
Rev. gr., 5y
17.95%
Revenues
8.37b
+31.75%
3,596,455,0004,155,633,0004,907,450,0006,352,796,0008,369,907,000
Net income
129m
+228.68%
91,373,00041,766,000142,756,00039,252,000129,012,000
CFO
311m
+47.37%
60,919,00076,530,000218,324,000210,973,000310,914,000

Profile

Mirai Works Inc. engages in the recruitment and procurement support, Fee-charging employment, and placement business in Japan. It offers Freeconsultant.jp, a business matching service for freelance consultants; Professional career, a job change support; Glocal Mission Jobs, a local career change support platform for professional human resources and local areas; Adult intern, a re-employment support service with trial operation for freelancer; and Skill Shift, a side business matching platform that connects professional human resources in urban areas with local companies. The company provides innovation support, which engages in the design, operation, and promotion of open innovation measures including accelerator programs for companies, government agencies, local governments, and regional financial institutions. In addition, it also offers HR solution for all issues in human resources and HR strategies; recruitment accompaniment support for recruitment business to regional financial institutions; and Mirar incubation offers professional human resources and open innovation network services, and comprehensive support including capital and business alliances. The company was incorporated in 2012 and is headquartered in Tokyo, Japan.
IPO date
Dec 19, 2017
Employees
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFY
2023‑092022‑092021‑092020‑092019‑09
Income
Revenues
8,369,907
31.75%
6,352,796
29.45%
Cost of revenue
6,337,000
4,767,532
Unusual Expense (Income)
NOPBT
2,032,907
1,585,264
NOPBT Margin
24.29%
24.95%
Operating Taxes
103,843
46,596
Tax Rate
5.11%
2.94%
NOPAT
1,929,064
1,538,668
Net income
129,012
228.68%
39,252
-72.50%
Dividends
Dividend yield
Proceeds from repurchase of equity
36,000
(76,037)
BB yield
-0.81%
2.23%
Debt
Debt current
(4,661)
Long-term debt
Deferred revenue
Other long-term liabilities
1,000
Net debt
(930,683)
(829,628)
Cash flow
Cash from operating activities
310,914
210,973
CAPEX
(40,970)
(96,846)
Cash from investing activities
(285,366)
(525,815)
Cash from financing activities
36,000
(76,037)
FCF
1,992,080
1,438,048
Balance
Cash
886,276
824,727
Long term investments
44,407
240
Excess cash
512,188
507,327
Stockholders' equity
798,331
651,318
Invested Capital
639,011
404,016
ROIC
369.90%
461.46%
ROCE
176.59%
173.95%
EV
Common stock shares outstanding
5,287
5,255
Price
839.00
29.28%
649.00
-37.60%
Market cap
4,436,109
30.08%
3,410,247
-38.65%
EV
3,505,426
2,580,619
EBITDA
2,153,036
1,641,192
EV/EBITDA
1.63
1.57
Interest
1,062
Interest/NOPBT
0.05%