MIRAI Corporation (3476) AI Stock Analysis

• Market Cap: ¥97.28B
• Dividend Yield: 5.26%
• Average Volume (3M): 4.11K
• Price to Earnings (P/E): 19.4
• Beta (1Y): 0.21
• Revenue Growth: 105.75%
• EPS Growth: 8.11%
• Country: JP
• Employees: N/A
• Sector: Real Estate
• Sector Strength: 53
• Industry: REIT - Diversified
• EPS (TTM): 1297.00
• Shares Outstanding: 1,907,440
• 10 Day Avg. Volume: 4,334
• 30 Day Avg. Volume: 4,114
• PEG Ratio: 0.00
• Price to Book (P/B): 0.00
• Price to Sales (P/S): 0.00
• P/FCF Ratio: 0.00
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: N/A
• Number of Analyst Covering: 0
• EPS Forecast (FY): N/A
• Revenue Forecast (FY): N/A

• Rating: 75 Outperform
• Price Target: ¥56,138.00 ▲(13.30% Upside)

MIRAI Corporation's strong financial performance and attractive valuation are the primary drivers of its stock score. The positive technical indicators further support the stock's potential, although liquidity concerns from cash flow challenges slightly temper the outlook.

Positive Factors

Revenue Growth

The robust revenue growth reflects MIRAI's successful market expansion and product adoption, indicating a strong business model and competitive positioning in the IT sector.

Profitability

Sustained profitability and efficient cost management highlight MIRAI's operational effectiveness, enhancing its ability to invest in growth and innovation.

Stable Balance Sheet

A stable balance sheet with balanced leverage ensures financial flexibility, supporting long-term strategic initiatives and resilience against market fluctuations.

Negative Factors

Free Cash Flow Challenges

Negative free cash flow growth could limit MIRAI's ability to fund new projects or return capital to shareholders, potentially impacting future growth and financial stability.

Liquidity Concerns

Liquidity concerns from cash flow challenges may restrict MIRAI's operational flexibility and ability to respond to market opportunities or economic downturns.

Cash Generation Efficiency

Inefficient cash generation could hinder MIRAI's capacity to reinvest in its business, affecting its competitive edge and long-term growth prospects.

MIRAI Corporation Business Overview & Revenue Model

Company Description

MIRAI Corporation operates as a real estate investment trust. Its property portfolio includes office buildings, hotels, retails properties, and others. The company has elected to be taxed as a real estate investment trust. As a result, it would not be subject to corporate income tax on that portion of its net income that is distributed to shareholders. The company was founded in 2015 and is based in Tokyo, Japan.

How the Company Makes Money

MIRAI Corporation generates revenue through multiple key streams, primarily by offering subscription-based software services, consulting fees, and system integration projects. The company's subscription model allows clients to access its software solutions on a recurring basis, providing a steady income flow. Additionally, MIRAI engages in long-term projects with businesses for custom software development and system integration, which are typically billed based on project milestones or deliverables. Significant partnerships with other technology firms and enterprises enhance its service offerings and expand its customer base, further contributing to its earnings. The company's focus on innovation and its ability to adapt to market demands also play a crucial role in sustaining its revenue growth.

MIRAI Corporation Financial Statement Overview

Summary

MIRAI Corporation shows strong revenue growth and profitability, supported by a stable balance sheet. However, challenges in free cash flow generation pose potential liquidity concerns.

Income Statement

MIRAI Corporation has demonstrated strong revenue growth with a 21.13% increase in the latest year, indicating robust business expansion. The company maintains healthy profitability with a high net profit margin and consistent EBIT and EBITDA margins, reflecting efficient cost management and operational effectiveness.

Balance Sheet

The balance sheet shows a stable financial position with a manageable debt-to-equity ratio, indicating balanced leverage. The equity ratio suggests a solid capital structure, while the return on equity remains steady, showcasing effective use of shareholder funds.

Cash Flow

Cash flow analysis reveals challenges with free cash flow, which has seen significant negative growth, posing potential liquidity concerns. However, operating cash flow remains strong, providing a cushion for net income, though the free cash flow to net income ratio indicates room for improvement in cash generation efficiency.

Breakdown	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Income Statement
Total Revenue	24.87B	12.09B	11.43B	10.94B	10.09B
Gross Profit	6.52B	6.60B	5.08B	6.24B	5.76B
EBITDA	7.47B	6.86B	6.57B	6.33B	5.85B
Net Income	5.05B	4.64B	4.60B	4.57B	4.22B
Balance Sheet
Total Assets	190.79B	188.23B	174.75B	172.79B	161.23B
Cash, Cash Equivalents and Short-Term Investments	6.86B	3.39B	3.00B	4.51B	2.54B
Total Debt	94.00B	91.90B	85.50B	84.00B	78.70B
Total Liabilities	103.27B	100.98B	93.35B	91.76B	85.92B
Stockholders Equity	87.53B	87.25B	81.39B	81.03B	75.31B
Cash Flow
Free Cash Flow	3.43B	-7.37B	1.56B	-3.95B	966.43M
Operating Cash Flow	18.91B	6.39B	12.78B	7.84B	11.67B
Investing Cash Flow	-16.26B	-13.28B	-11.13B	-11.44B	-10.97B
Financing Cash Flow	-2.92B	7.58B	-3.14B	5.86B	-1.47B

MIRAI Corporation Technical Analysis

• Technical Analysis Sentiment: Positive
• Last Price: 49550.00
• 50DMA: Positive
• 100DMA: Positive
• 200DMA: Positive
• MACD: Negative
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:3476, the sentiment is Positive. The current price of 49550 is below the 20-day moving average (MA) of 50535.00, below the 50-day MA of 49952.00, and above the 200-day MA of 45325.08, indicating a bullish trend. The MACD of 390.89 indicates Negative momentum. The RSI at 63.64 is Neutral, neither overbought nor oversold. The STOCH value of 72.22 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for JP:3476.

MIRAI Corporation Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
3451	78 Outperform	¥55.34B	19.22	―	5.29%	2.50%	2.49%
3476	75 Outperform	¥97.28B	19.35	―	5.26%	105.75%	8.11%
Sector *	65 Neutral	$2.17B	12.19	3.79%	4.94%	3.15%	1.96%