First Time Loading...

Mirai Works Inc
TSE:6563

Watchlist Manager
Mirai Works Inc Logo
Mirai Works Inc
TSE:6563
Watchlist
Price: 721 JPY Market Closed
Updated: Apr 25, 2024

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%.

Key Points:
Intrinsic Value
Base Case
1 735.6 JPY
Undervaluation 58%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Mirai Works Inc

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

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.

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
Mirai Works Inc

Provide an overview of the primary business activities
of Mirai Works Inc.

What unique competitive advantages
does Mirai Works Inc hold over its rivals?

What risks and challenges
does Mirai Works Inc face in the near future?

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

Show all valuation multiples
for Mirai Works Inc.

Provide P/S
for Mirai Works Inc.

Provide P/E
for Mirai Works Inc.

Provide P/OCF
for Mirai Works Inc.

Provide P/FCFE
for Mirai Works Inc.

Provide P/B
for Mirai Works Inc.

Provide EV/S
for Mirai Works Inc.

Provide EV/GP
for Mirai Works Inc.

Provide EV/EBITDA
for Mirai Works Inc.

Provide EV/EBIT
for Mirai Works Inc.

Provide EV/OCF
for Mirai Works Inc.

Provide EV/FCFF
for Mirai Works Inc.

Provide EV/IC
for Mirai Works Inc.

What are the Revenue projections
for Mirai Works Inc?

How accurate were the past Revenue estimates
for Mirai Works Inc?

What are the Net Income projections
for Mirai Works Inc?

How accurate were the past Net Income estimates
for Mirai Works Inc?

What are the EPS projections
for Mirai Works Inc?

How accurate were the past EPS estimates
for Mirai Works Inc?

What are the EBIT projections
for Mirai Works Inc?

How accurate were the past EBIT estimates
for Mirai Works Inc?

Compare the revenue forecasts
for Mirai Works Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Mirai Works Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Mirai Works Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Mirai Works Inc compared to its peers.

Compare the P/E ratios
of Mirai Works Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Mirai Works Inc with its peers.

Analyze the financial leverage
of Mirai Works Inc compared to its main competitors.

Show all profitability ratios
for Mirai Works Inc.

Provide ROE
for Mirai Works Inc.

Provide ROA
for Mirai Works Inc.

Provide ROIC
for Mirai Works Inc.

Provide ROCE
for Mirai Works Inc.

Provide Gross Margin
for Mirai Works Inc.

Provide Operating Margin
for Mirai Works Inc.

Provide Net Margin
for Mirai Works Inc.

Provide FCF Margin
for Mirai Works Inc.

Show all solvency ratios
for Mirai Works Inc.

Provide D/E Ratio
for Mirai Works Inc.

Provide D/A Ratio
for Mirai Works Inc.

Provide Interest Coverage Ratio
for Mirai Works Inc.

Provide Altman Z-Score Ratio
for Mirai Works Inc.

Provide Quick Ratio
for Mirai Works Inc.

Provide Current Ratio
for Mirai Works Inc.

Provide Cash Ratio
for Mirai Works Inc.

What is the historical Revenue growth
over the last 5 years for Mirai Works Inc?

What is the historical Net Income growth
over the last 5 years for Mirai Works Inc?

What is the current Free Cash Flow
of Mirai Works Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Mirai Works Inc.

Financials

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
Efficiency

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

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

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.

Exceptional 3-Year Average ROIC
Positive Gross Profit
Exceptional 1-Year Revenue Growth
Positive ROIC
56/100
Profitability
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.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
81/100
Solvency
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

There are no price targets for Mirai Works Inc.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Mirai Works Inc

1M 1M
-7%
6M 6M
-16%
1Y 1Y
-1%
3Y 3Y
-26%
5Y 5Y
-39%
10Y 10Y
-56%
Annual Price Range
721
52w Low
699
52w High
1 150
Price Metrics
Average Annual Return -8.41%
Standard Deviation of Annual Returns 37.06%
Max Drawdown -68%
Shares Statistics
Market Capitalization 3.8B JPY
Shares Outstanding 5 228 732
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Mirai Works Inc Logo
Mirai Works Inc

Country

Japan

Industry

Professional Services

Market Cap

3.8B JPY

Dividend Yield

0%

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

TOKYO-TO
Minato-ku
7F, Palazzo Astec, 2-8-1, Higashi Shimbashi
+81358601835.0
https://mirai-works.co.jp/

IPO

2017-12-19

Employees

67

Officers

Founder, President & Representative Director
Shoji Okamoto
Corporate Manager & Director
Makiko Ikeda
Executive Officer
Takehisa Kumagai

See Also

Discover More
What is the Intrinsic Value of one Mirai Works Inc stock?

The intrinsic value of one Mirai Works Inc stock under the Base Case scenario is 1 735.6 JPY.

Is Mirai Works Inc stock undervalued or overvalued?

Compared to the current market price of 721 JPY, Mirai Works Inc is Undervalued by 58%.