First Time Loading...

Mirait Holdings Corp
TSE:1417

Watchlist Manager
Mirait Holdings Corp Logo
Mirait Holdings Corp
TSE:1417
Watchlist
Price: 1 927.5 JPY 0.86%
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

507.1B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+11%
5 Years
+51%
7 Years
+89%
10 Years
+82%
20.7B
-11%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
-27%
5 Years
+15%
7 Years
+177%
10 Years
+89%
12.4B
-15%
Net Income
Growth Rates:
1 Year
-6%
3 Years
-46%
5 Years
-14%
7 Years
+202%
10 Years
+90%

Earnings Waterfall
Mirait Holdings 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

Income Statement
Mirait Holdings Corp

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
278 227
N/A
277 720
0%
277 855
+0%
281 112
+1%
280 814
0%
283 747
+1%
278 518
-2%
272 684
-2%
267 643
-2%
269 537
+1%
264 537
-2%
264 314
0%
268 313
+2%
283 236
+6%
296 614
+5%
308 675
+4%
318 254
+3%
312 967
-2%
318 970
+2%
321 034
+1%
336 416
+5%
375 911
+12%
393 188
+5%
418 526
+6%
434 367
+4%
441 166
+2%
447 368
+1%
449 981
+1%
457 118
+2%
463 744
+1%
474 744
+2%
483 807
+2%
483 883
+0%
470 385
-3%
465 175
-1%
460 619
-1%
466 493
+1%
483 987
+4%
489 175
+1%
498 542
+2%
507 143
+2%
Gross Profit
Cost of Revenue
(248 953)
(247 743)
(246 641)
(247 779)
(246 887)
(250 633)
(247 737)
(246 501)
(243 318)
(243 648)
(239 307)
(236 604)
(238 602)
(249 699)
(259 930)
(269 177)
(277 236)
(273 206)
(278 242)
(280 778)
(294 248)
(328 923)
(345 479)
(368 710)
(384 439)
(388 991)
(394 561)
(395 992)
(398 639)
(402 953)
(410 178)
(416 820)
(417 075)
(404 169)
(402 985)
(400 723)
(408 327)
(423 491)
(427 063)
(437 508)
(447 406)
Gross Profit
29 274
N/A
29 977
+2%
31 214
+4%
33 333
+7%
33 927
+2%
33 114
-2%
30 781
-7%
26 183
-15%
24 325
-7%
25 889
+6%
25 230
-3%
27 710
+10%
29 711
+7%
33 537
+13%
36 684
+9%
39 498
+8%
41 018
+4%
39 761
-3%
40 728
+2%
40 256
-1%
42 168
+5%
46 988
+11%
47 709
+2%
49 816
+4%
49 928
+0%
52 175
+5%
52 807
+1%
53 989
+2%
58 479
+8%
60 791
+4%
64 566
+6%
66 987
+4%
66 808
0%
66 216
-1%
62 190
-6%
59 896
-4%
58 166
-3%
60 496
+4%
62 112
+3%
61 034
-2%
59 737
-2%
Operating Income
Operating Expenses
(18 354)
(18 252)
(18 175)
(18 441)
(18 439)
(18 710)
(19 108)
(19 218)
(19 493)
(19 762)
(20 085)
(21 161)
(22 259)
(23 476)
(24 116)
(23 993)
(23 554)
(23 046)
(22 997)
(23 037)
(24 246)
(26 289)
(27 819)
(29 165)
(30 025)
(30 182)
(30 247)
(30 210)
(30 116)
(30 662)
(31 470)
(32 531)
(33 008)
(33 412)
(35 240)
(37 264)
(38 359)
(38 693)
(38 273)
(37 766)
(39 075)
Selling, General & Administrative
(18 622)
(17 539)
(18 442)
(18 708)
(18 704)
(17 662)
(19 307)
(19 350)
(19 559)
(18 440)
(20 083)
(21 160)
(22 256)
(21 969)
(24 114)
(23 991)
(23 553)
(21 957)
(22 997)
(23 037)
(24 247)
(25 241)
(27 820)
(29 165)
(30 026)
(28 791)
(30 246)
(30 209)
(30 113)
(29 021)
(31 468)
(32 530)
(33 008)
(31 496)
(35 240)
(37 263)
(38 359)
(36 193)
(38 271)
(37 766)
(39 073)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
(235)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
269
(711)
270
269
267
(664)
0
0
0
(946)
0
0
0
(1 271)
0
0
0
(1 089)
0
0
0
(1 048)
0
0
0
(1 390)
0
0
0
(1 640)
0
0
0
(1 915)
0
0
0
(2 499)
0
0
0
Other Operating Expenses
0
(2)
(3)
0
0
(384)
199
132
66
(376)
0
0
(3)
(1)
(2)
0
(1)
0
0
0
1
0
0
0
1
(1)
0
(1)
(3)
(1)
(2)
0
0
(1)
0
(1)
0
(1)
(2)
0
(2)
Operating Income
10 920
N/A
11 725
+7%
13 039
+11%
14 892
+14%
15 488
+4%
14 404
-7%
11 673
-19%
6 965
-40%
4 832
-31%
6 127
+27%
5 145
-16%
6 549
+27%
7 452
+14%
10 061
+35%
12 568
+25%
15 505
+23%
17 464
+13%
16 715
-4%
17 731
+6%
17 219
-3%
17 922
+4%
20 699
+15%
19 890
-4%
20 651
+4%
19 903
-4%
21 993
+11%
22 560
+3%
23 779
+5%
28 363
+19%
30 129
+6%
33 096
+10%
34 456
+4%
33 800
-2%
32 804
-3%
26 950
-18%
22 632
-16%
19 807
-12%
21 803
+10%
23 839
+9%
23 268
-2%
20 662
-11%
Pre-Tax Income
Interest Income Expense
160
124
102
141
401
389
568
372
371
444
158
328
481
572
953
1 004
853
697
830
1 191
1 314
2 158
2 067
1 676
1 750
789
1 546
1 533
5 308
5 790
4 976
6 145
4 047
4 270
5 298
4 148
1 866
1 248
299
347
682
Non-Reccuring Items
(499)
(135)
456
461
3 302
2 790
2 280
2 161
(565)
(253)
(368)
(407)
(348)
(312)
(233)
(126)
(266)
(223)
(187)
(206)
911
9 545
9 521
9 581
8 505
(271)
(320)
(123)
(134)
(153)
(153)
(444)
(413)
(523)
(602)
(618)
(676)
(330)
(275)
(219)
(297)
Gain/Loss on Disposition of Assets
(21)
89
0
0
0
89
1
0
0
0
0
4
0
0
(48)
(58)
(63)
(62)
0
34
815
798
1 192
1 158
386
402
14
17
0
18
(4)
(11)
619
619
638
694
103
110
109
177
148
Total Other Income
476
421
488
436
269
70
200
220
221
206
161
(75)
(138)
(33)
23
320
442
443
388
451
338
360
406
364
492
419
445
522
489
458
439
427
387
334
372
290
266
412
508
517
462
Pre-Tax Income
11 036
N/A
12 224
+11%
14 085
+15%
15 930
+13%
19 460
+22%
17 742
-9%
14 722
-17%
9 719
-34%
4 860
-50%
6 524
+34%
5 098
-22%
6 399
+26%
7 447
+16%
10 288
+38%
13 263
+29%
16 645
+25%
18 430
+11%
17 570
-5%
18 762
+7%
18 689
0%
21 300
+14%
33 560
+58%
33 076
-1%
33 430
+1%
31 036
-7%
23 332
-25%
24 245
+4%
25 728
+6%
34 026
+32%
36 242
+7%
38 354
+6%
40 573
+6%
38 440
-5%
37 504
-2%
32 656
-13%
27 146
-17%
21 366
-21%
23 243
+9%
24 480
+5%
24 090
-2%
21 657
-10%
Net Income
Tax Provision
(4 160)
(4 633)
(5 550)
(6 112)
(7 120)
(6 253)
(5 090)
(3 493)
(1 781)
(2 495)
(2 205)
(2 663)
(3 028)
(3 507)
(4 486)
(5 619)
(6 040)
(5 698)
(6 124)
(5 950)
(6 560)
(7 600)
(7 578)
(7 710)
(7 422)
(7 751)
(8 240)
(8 628)
(10 759)
(11 713)
(12 396)
(13 084)
(12 641)
(12 070)
(10 813)
(9 198)
(7 856)
(8 041)
(8 992)
(9 007)
(8 808)
Income from Continuing Operations
6 876
7 591
8 535
9 818
12 340
11 489
9 632
6 226
3 079
4 029
2 893
3 736
4 419
6 781
8 777
11 026
12 390
11 872
12 638
12 739
14 740
25 960
25 498
25 720
23 614
15 581
16 005
17 100
23 267
24 529
25 958
27 489
25 799
25 434
21 843
17 948
13 510
15 202
15 488
15 083
12 849
Income to Minority Interest
(331)
(404)
(396)
(439)
(390)
(380)
(355)
(279)
(314)
(397)
(327)
(313)
(301)
(344)
(439)
(453)
(452)
(367)
(360)
(337)
(307)
(248)
(212)
(255)
(325)
(360)
(415)
(434)
(416)
(322)
(286)
(270)
(247)
(270)
(240)
(177)
(322)
(420)
(470)
(527)
(425)
Net Income (Common)
6 545
N/A
7 186
+10%
8 136
+13%
9 379
+15%
11 949
+27%
11 108
-7%
9 277
-16%
5 946
-36%
2 764
-54%
3 631
+31%
2 567
-29%
3 421
+33%
4 117
+20%
6 437
+56%
8 337
+30%
10 574
+27%
11 939
+13%
11 504
-4%
12 277
+7%
12 400
+1%
14 431
+16%
25 711
+78%
25 284
-2%
25 463
+1%
23 288
-9%
15 220
-35%
15 589
+2%
16 667
+7%
22 850
+37%
24 205
+6%
25 670
+6%
27 216
+6%
25 550
-6%
25 163
-2%
21 604
-14%
17 769
-18%
13 187
-26%
14 781
+12%
15 016
+2%
14 556
-3%
12 423
-15%
EPS (Diluted)
79.81
N/A
87.63
+10%
100.44
+15%
115.79
+15%
147.51
+27%
136.57
-7%
114.53
-16%
73.4
-36%
34.12
-54%
44.64
+31%
31.69
-29%
42.23
+33%
35.18
-17%
69.42
+97%
91.61
+32%
116.19
+27%
131.19
+13%
126.16
-4%
134.91
+7%
136.26
+1%
143.65
+5%
259.29
+81%
222.76
-14%
228.79
+3%
236.98
+4%
149.93
-37%
145.19
-3%
155.17
+7%
216.68
+40%
229.59
+6%
253.53
+10%
271.14
+7%
255.52
-6%
250.84
-2%
218.74
-13%
181.47
-17%
135.04
-26%
151.19
+12%
157.5
+4%
153.99
-2%
132.77
-14%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.