Loading...
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

D1W1MN
XJPX:7931 chart
P/E
11.98
P/S
1.39
EPS
317.17
Div Yield, %
2.20%
Shrs. gr., 5y
-6.22%
Rev. gr., 5y
4.12%
Revenues
44.09b
+11.43%
28,824,000,00025,523,000,00027,160,000,00028,412,000,00031,416,000,00035,228,000,00035,446,000,00033,816,000,00033,634,000,00035,175,000,00036,035,000,00037,573,000,00036,069,000,00036,905,000,00039,568,000,00044,091,000,000
Net income
5.12b
+86.58%
713,000,000481,000,0001,386,000,0001,995,000,0002,114,000,0003,174,000,0002,568,000,0002,411,000,0002,309,000,0002,929,000,0004,114,000,0002,824,000,0002,826,000,0002,531,000,0002,742,000,0005,116,000,000
CFO
4.68b
+16.88%
2,708,000,0004,270,000,0003,085,000,0003,061,000,0003,143,000,0004,583,000,0004,569,000,0004,015,000,0004,249,000,0006,236,000,0004,406,000,0005,421,000,0005,022,000,0006,036,000,0004,000,000,0004,675,000,000
Dividend
Mar 18, 20250 JPY/sh

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.
IPO date
Sep 21, 2006
Employees
1,235
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
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%