Mirai Works Inc
TSE:6563
Intrinsic Value
Mirai Works, Inc. engages in recruitment services and human resource procurement support services business. [ Read More ]
The intrinsic value of one Mirai Works Inc stock under the Base Case scenario is 1 735.6 JPY. Compared to the current market price of 721 JPY, Mirai Works Inc is Undervalued by 58%.
Valuation Backtest
Mirai Works Inc
Run backtest to discover the historical profit from buying and selling Mirai Works Inc stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Mirai Works Inc
Current Assets | 2.1B |
Cash & Short-Term Investments | 883.3m |
Receivables | 1.1B |
Other Current Assets | 76.1m |
Non-Current Assets | 641.9m |
PP&E | 73.1m |
Intangibles | 421.2m |
Other Non-Current Assets | 147.6m |
Current Liabilities | 1.6B |
Accounts Payable | 1.3B |
Accrued Liabilities | 30.6m |
Other Current Liabilities | 293.4m |
Earnings Waterfall
Mirai Works Inc
Revenue
|
8.8B
JPY
|
Cost of Revenue
|
-6.5B
JPY
|
Gross Profit
|
2.3B
JPY
|
Operating Expenses
|
-2B
JPY
|
Operating Income
|
237.8m
JPY
|
Other Expenses
|
-107.8m
JPY
|
Net Income
|
130.1m
JPY
|
Free Cash Flow Analysis
Mirai Works Inc
Profitability Score
Profitability Due Diligence
Mirai Works Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Mirai Works Inc's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Mirai Works Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Mirai Works Inc's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Mirai Works Inc
Shareholder Return
Price
Mirai Works Inc
Average Annual Return | -8.41% |
Standard Deviation of Annual Returns | 37.06% |
Max Drawdown | -68% |
Market Capitalization | 3.8B JPY |
Shares Outstanding | 5 228 732 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Mirai Works, Inc. engages in recruitment services and human resource procurement support services business. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 67 full-time employees. The company went IPO on 2017-12-19. The firm concludes contracts for outsourcing or temporary staffing agreements with client companies and the contracts are subcontracted to a professional human resource or temporary employment for dispatching personnel to client companies. The firm is also engaged in the provision of recruitment support for regular employment as a paid employment placement service. Its main customers are business companies, consulting companies, and system development companies in various industries such as finance, medical care, manufacturing, and information and communications.
Contact
IPO
Employees
Officers
The intrinsic value of one Mirai Works Inc stock under the Base Case scenario is 1 735.6 JPY.
Compared to the current market price of 721 JPY, Mirai Works Inc is Undervalued by 58%.