First Time Loading...

Mirait One Corp
F:5FO

Watchlist Manager
Mirait One Corp Logo
Mirait One Corp
F:5FO
Watchlist
Price: 11 EUR
Updated: May 15, 2024

Intrinsic Value

MIRAIT One Corp. engages in the telecommunications engineering, electrical, civil engineering, and construction works. [ Read More ]

The intrinsic value of one 5FO stock under the Base Case scenario is 14.19 EUR. Compared to the current market price of 11 EUR, Mirait One Corp is Undervalued by 23%.

Key Points:
5FO Intrinsic Value
Base Case
14.19 EUR
Undervaluation 23%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mirait One Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling 5FO stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Mirait One Corp

Provide an overview of the primary business activities
of Mirait One Corp.

What unique competitive advantages
does Mirait One Corp hold over its rivals?

What risks and challenges
does Mirait One Corp face in the near future?

Summarize the latest earnings call
of Mirait One Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Mirait One Corp.

Provide P/S
for Mirait One Corp.

Provide P/E
for Mirait One Corp.

Provide P/OCF
for Mirait One Corp.

Provide P/FCFE
for Mirait One Corp.

Provide P/B
for Mirait One Corp.

Provide EV/S
for Mirait One Corp.

Provide EV/GP
for Mirait One Corp.

Provide EV/EBITDA
for Mirait One Corp.

Provide EV/EBIT
for Mirait One Corp.

Provide EV/OCF
for Mirait One Corp.

Provide EV/FCFF
for Mirait One Corp.

Provide EV/IC
for Mirait One Corp.

Show me price targets
for Mirait One Corp made by professional analysts.

What are the Revenue projections
for Mirait One Corp?

How accurate were the past Revenue estimates
for Mirait One Corp?

What are the Net Income projections
for Mirait One Corp?

How accurate were the past Net Income estimates
for Mirait One Corp?

What are the EPS projections
for Mirait One Corp?

How accurate were the past EPS estimates
for Mirait One Corp?

What are the EBIT projections
for Mirait One Corp?

How accurate were the past EBIT estimates
for Mirait One Corp?

Compare the revenue forecasts
for Mirait One Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mirait One Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mirait One Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mirait One Corp compared to its peers.

Compare the P/E ratios
of Mirait One Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Mirait One Corp with its peers.

Analyze the financial leverage
of Mirait One Corp compared to its main competitors.

Show all profitability ratios
for Mirait One Corp.

Provide ROE
for Mirait One Corp.

Provide ROA
for Mirait One Corp.

Provide ROIC
for Mirait One Corp.

Provide ROCE
for Mirait One Corp.

Provide Gross Margin
for Mirait One Corp.

Provide Operating Margin
for Mirait One Corp.

Provide Net Margin
for Mirait One Corp.

Provide FCF Margin
for Mirait One Corp.

Show all solvency ratios
for Mirait One Corp.

Provide D/E Ratio
for Mirait One Corp.

Provide D/A Ratio
for Mirait One Corp.

Provide Interest Coverage Ratio
for Mirait One Corp.

Provide Altman Z-Score Ratio
for Mirait One Corp.

Provide Quick Ratio
for Mirait One Corp.

Provide Current Ratio
for Mirait One Corp.

Provide Cash Ratio
for Mirait One Corp.

What is the historical Revenue growth
over the last 5 years for Mirait One Corp?

What is the historical Net Income growth
over the last 5 years for Mirait One Corp?

What is the current Free Cash Flow
of Mirait One Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mirait One Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mirait One Corp

Current Assets 274.3B
Cash & Short-Term Investments 41.1B
Receivables 163.9B
Other Current Assets 69.2B
Non-Current Assets 210.2B
Long-Term Investments 20.3B
PP&E 100.3B
Intangibles 71B
Other Non-Current Assets 18.6B
Current Liabilities 174.5B
Accounts Payable 53.4B
Accrued Liabilities 5.4B
Short-Term Debt 77.1B
Other Current Liabilities 38.6B
Non-Current Liabilities 70.1B
Long-Term Debt 37.4B
Other Non-Current Liabilities 32.7B
Efficiency

Earnings Waterfall
Mirait One Corp

Revenue
507.1B JPY
Cost of Revenue
-447.4B JPY
Gross Profit
59.7B JPY
Operating Expenses
-39.1B JPY
Operating Income
20.7B JPY
Other Expenses
-8.2B JPY
Net Income
12.4B JPY

Free Cash Flow Analysis
Mirait One Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

5FO Profitability Score
Profitability Due Diligence

Mirait One Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
Positive Gross Profit
47/100
Profitability
Score

Mirait One Corp's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

5FO Solvency Score
Solvency Due Diligence

Mirait One Corp's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
65/100
Solvency
Score

Mirait One Corp's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

5FO Price Targets Summary
Mirait One Corp

Wall Street analysts forecast 5FO stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for 5FO is 12.41 EUR with a low forecast of 10.54 EUR and a high forecast of 14.6 EUR.

Lowest
Price Target
10.54 EUR
4% Downside
Average
Price Target
12.41 EUR
13% Upside
Highest
Price Target
14.6 EUR
33% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

5FO Price
Mirait One Corp

1M 1M
-5%
6M 6M
+4%
1Y 1Y
-4%
3Y 3Y
-19%
5Y 5Y
-16%
10Y 10Y
-16%
Annual Price Range
11
52w Low
-17.4
52w High
12.8
Price Metrics
Average Annual Return -5.56%
Standard Deviation of Annual Returns 18.07%
Max Drawdown -195%
Shares Statistics
Market Capitalization 1B EUR
Shares Outstanding 94 142 135
Percentage of Shares Shorted
N/A

5FO Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Mirait One Corp Logo
Mirait One Corp

Country

Japan

Industry

Construction

Market Cap

1B EUR

Dividend Yield

3.76%

Description

MIRAIT One Corp. engages in the telecommunications engineering, electrical, civil engineering, and construction works. The company is headquartered in Koto-Ku, Tokyo-To and currently employs 14,350 full-time employees. The company went IPO on 2010-10-01. The firm operates through seven segments, including MIRAIT, MIRAIT Technologies, Lantrovision, TTK, Solcom and Shikokutsuken, Seibu Construction. The seven segments are involved in the information communication engineering, electrical equipment works and air condition maintenance business. The firm is also engaged in the communication infrastructure business, global business, and mobile network business.

Contact

TOKYO-TO
Koto-ku
12F, Hulic Toyosu Prime Square, 5-6-36, Toyosu
+81368073111
https://www.mirait-one.com/

IPO

2010-10-01

Employees

14 350

Officers

President, CEO & Director
Mr. Nakayama Toshiki
Managing Executive Officer, CFO & Director
Mr. Takaaki Mitsuya
Managing Director and Director of Management & Administration Department
Mr. Akinori Hara
Managing Executive Officer, CHRO & Director
Mr. Hiroshi Wakimoto
Managing Executive Officer, GM of General Affairs & Human Resources Department and Director
Mr. Yasuhiro Yamamoto
Senior Managing Executive Officer, COO of Carrier Business West Company & Director
Mr. Yasushi Totake
Show More
GM of Corporate Strategy Dept., Secretary-General of New Group Estab Preparation & Director
Mr. Aoyama Koji
Managing Executive Officer
Yoshihiro Saito
Show Less

See Also

Discover More
What is the Intrinsic Value of one 5FO stock?

The intrinsic value of one 5FO stock under the Base Case scenario is 14.19 EUR.

Is 5FO stock undervalued or overvalued?

Compared to the current market price of 11 EUR, Mirait One Corp is Undervalued by 23%.