XJPX7931
Market cap392mUSD
Jan 17, Last price
3,800.00JPY
1D
1.60%
1Q
11.76%
IPO
36.49%
Name
Mirai Industry Co Ltd
Chart & Performance
Profile
Mirai Industry Co.,Ltd. manufactures and sells electrical equipment materials in Japan. The company provides fire protection materials; tools; underground and protective pipes; CD, PF, and flexible tubes; resins; cable support insert; retractable covers; mall; vinyl conduit accessories; mounting plates; mirai panel; air conditioner piping materials; and duct, lighting, support bracket, and cable rack, as well as iron, slide, pool, wall, and electricity meter boxes. It also offers pipework equipment, such as drainage related; fire protection materials; water supply and hot water supply reform; gas/kerosene reform and plumbing related; air-conditioning related, insert, and burial related; tool; resin pipe; scabbard and resin pipes; around the header; fittings; faucet box; bathroom parts; reheating; snow melting; heating; and others products. Mirai Industry Co.,Ltd. was incorporated in 1965 and is based in Wanouchi, Japan.
Valuation
Title JPY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 44,091,000 11.43% | 39,568,000 7.22% | 36,905,000 2.32% | |||||||
Cost of revenue | 37,070,000 | 30,379,000 | 27,976,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,021,000 | 9,189,000 | 8,929,000 | |||||||
NOPBT Margin | 15.92% | 23.22% | 24.19% | |||||||
Operating Taxes | 2,282,000 | 1,307,000 | 1,203,000 | |||||||
Tax Rate | 32.50% | 14.22% | 13.47% | |||||||
NOPAT | 4,739,000 | 7,882,000 | 7,726,000 | |||||||
Net income | 5,116,000 86.58% | 2,742,000 8.34% | 2,531,000 -10.44% | |||||||
Dividends | (1,350,000) | (900,000) | (810,000) | |||||||
Dividend yield | 1.83% | 2.95% | 3.00% | |||||||
Proceeds from repurchase of equity | (3,625,000) | |||||||||
BB yield | 4.93% | |||||||||
Debt | ||||||||||
Debt current | 185,000 | 229,000 | 237,000 | |||||||
Long-term debt | 97,000 | 20,000 | 124,000 | |||||||
Deferred revenue | 17,000 | 1,897,000 | 1,829,000 | |||||||
Other long-term liabilities | 3,222,000 | 400,000 | 392,000 | |||||||
Net debt | (25,283,000) | (29,689,000) | (27,957,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,675,000 | 4,000,000 | 6,036,000 | |||||||
CAPEX | (2,867,000) | (1,788,000) | (1,740,000) | |||||||
Cash from investing activities | (3,175,000) | (1,974,000) | (1,910,000) | |||||||
Cash from financing activities | (4,950,000) | (979,000) | (937,000) | |||||||
FCF | (460,000) | 7,342,000 | 8,725,000 | |||||||
Balance | ||||||||||
Cash | 19,929,000 | 23,094,000 | 21,895,000 | |||||||
Long term investments | 5,636,000 | 6,844,000 | 6,423,000 | |||||||
Excess cash | 23,360,450 | 27,959,600 | 26,472,750 | |||||||
Stockholders' equity | 60,740,000 | 105,701,000 | 101,704,000 | |||||||
Invested Capital | 30,168,550 | 23,674,400 | 23,139,250 | |||||||
ROIC | 17.60% | 33.67% | 32.66% | |||||||
ROCE | 13.12% | 17.78% | 17.98% | |||||||
EV | ||||||||||
Common stock shares outstanding | 16,803 | 17,203 | 17,187 | |||||||
Price | 4,380.00 146.62% | 1,776.00 13.05% | 1,571.00 -13.68% | |||||||
Market cap | 73,595,695 140.88% | 30,552,494 13.15% | 27,000,991 -13.62% | |||||||
EV | 48,972,695 | 50,832,494 | 47,091,991 | |||||||
EBITDA | 9,170,000 | 11,347,000 | 11,373,000 | |||||||
EV/EBITDA | 5.34 | 4.48 | 4.14 | |||||||
Interest | 9,000 | 4,000 | 4,000 | |||||||
Interest/NOPBT | 0.13% | 0.04% | 0.04% |