Mirai Works, Inc. (6563) AI Stock Analysis

• Market Cap: ¥3.33B
• Dividend Yield: N/A
• Average Volume (3M): 8.88K
• Price to Earnings (P/E): 35.8
• Beta (1Y): 0.83
• Revenue Growth: 5.06%
• EPS Growth: 37.14%
• Country: JP
• Employees: 138
• Sector: Industrials
• Sector Strength: 72
• Industry: Staffing & Employment Services
• EPS (TTM): 9.69
• Shares Outstanding: 5,417,400
• 10 Day Avg. Volume: 10,130
• 30 Day Avg. Volume: 8,880
• PEG Ratio: 1.03
• Price to Book (P/B): 2.56
• Price to Sales (P/S): 0.30
• P/FCF Ratio: 28.32
• 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: 67 Neutral
• Price Target: ―

Mirai Works, Inc. demonstrates strong financial performance with robust revenue growth and efficient cash flow management. However, the technical analysis indicates weak momentum, and the valuation suggests potential overvaluation with a relatively high P/E ratio. The lack of a dividend yield further impacts its attractiveness for income investors.

Positive Factors

Revenue Growth

Consistent revenue growth indicates successful market penetration and demand for services, supporting long-term business expansion.

Cash Flow Management

Strong cash flow management enhances financial flexibility, enabling reinvestment in growth opportunities and stability during economic fluctuations.

Balance Sheet Strength

A strong balance sheet with no debt provides resilience against economic downturns and supports sustainable growth through self-financing.

Negative Factors

Net Profit Margin Decline

Declining net profit margins suggest rising costs or inefficiencies, which could pressure profitability if not addressed.

Operational Costs

Increasing operational costs can erode profit margins, necessitating cost control measures to maintain financial health.

Absence of Dividend Yield

Without dividends, the company may be less appealing to income investors, potentially limiting its investor base and share price support.

Mirai Works, Inc. Business Overview & Revenue Model

Company Description

Mirai Works Inc. engages in the recruitment and procurement support, Fee-charging employment, and placement business in Japan. It offers Freeconsultant.jp, a business matching service for freelance consultants; Professional career, a job change support; Glocal Mission Jobs, a local career change support platform for professional human resources and local areas; Adult intern, a re-employment support service with trial operation for freelancer; and Skill Shift, a side business matching platform that connects professional human resources in urban areas with local companies. The company provides innovation support, which engages in the design, operation, and promotion of open innovation measures including accelerator programs for companies, government agencies, local governments, and regional financial institutions. In addition, it also offers HR solution for all issues in human resources and HR strategies; recruitment accompaniment support for recruitment business to regional financial institutions; and Mirar incubation offers professional human resources and open innovation network services, and comprehensive support including capital and business alliances. The company was incorporated in 2012 and is headquartered in Tokyo, Japan.

How the Company Makes Money

Mirai Works, Inc. generates revenue by charging fees for its matchmaking services between freelancers and client companies. The company earns money primarily through subscription fees paid by businesses to access its platform and by taking a commission from the payments processed for freelance work facilitated through its service. Additionally, Mirai Works may offer premium services or features for both freelancers and businesses, contributing further to its revenue streams. Partnerships with other businesses and platforms in the gig economy space could also enhance its offerings and revenue potential.

Mirai Works, Inc. Financial Statement Overview

Summary

Mirai Works, Inc. exhibits solid financial performance with strong revenue growth and effective cash flow management. Despite a decrease in net profit margin, the company's balance sheet remains strong with no debt and a high equity ratio, positioning it well for future growth and stability.

Income Statement

Mirai Works, Inc. shows strong revenue growth with a 26.7% increase in 2024. The gross profit margin stands at 25.7%, indicating effective cost management. However, net profit margin decreased from 1.5% to 0.6%, suggesting rising operational costs or other expenses impacting net income. The EBIT margin improved to 5.4%, reflecting better operating efficiency.

Balance Sheet

The company's balance sheet is robust with a high equity ratio of 39.2%, indicating strong capitalization with no debt. The return on equity (ROE) is at a healthy 5.1%, showcasing effective utilization of equity to generate profits.

Cash Flow

Mirai Works, Inc. demonstrates impressive cash flow management with a significant increase in free cash flow by 167% in 2024. The operating cash flow to net income ratio is strong at 11.3, indicating efficient cash generation relative to net income.

Breakdown	TTM	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021
Income Statement
Total Revenue	2.65B	11.14B	10.61B	8.37B	6.35B	4.91B
Gross Profit	631.05M	2.77B	2.73B	2.18B	1.59B	1.25B
EBITDA	-84.94M	277.24M	333.55M	417.73M	168.45M	247.58M
Net Income	-115.04M	91.16M	66.51M	192.71M	39.25M	142.76M
Balance Sheet
Total Assets	3.06B	3.11B	3.32B	2.70B	2.19B	1.82B
Cash, Cash Equivalents and Short-Term Investments	1.33B	1.45B	1.57B	881.90M	824.73M	1.13B
Total Debt	0.00	0.00	0.00	0.00	0.00	0.00
Total Liabilities	1.73B	1.80B	2.02B	1.55B	1.25B	850.86M
Stockholders Equity	1.32B	1.31B	1.30B	1.15B	936.93M	973.18M
Cash Flow
Free Cash Flow	0.00	118.13M	720.92M	269.94M	114.13M	204.32M
Operating Cash Flow	0.00	123.42M	748.31M	310.91M	210.97M	218.32M
Investing Cash Flow	0.00	-162.52M	-80.40M	-285.37M	-525.82M	-13.25M
Financing Cash Flow	0.00	-85.03M	18.90M	36.00M	-76.04M	16.80M

Mirai Works, Inc. Technical Analysis

• Technical Analysis Sentiment: Neutral
• Last Price: 614.00
• 50DMA: Positive
• 100DMA: Negative
• 200DMA: Negative
• MACD: Positive
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:6563, the sentiment is Neutral. The current price of 614 is below the 20-day moving average (MA) of 617.30, above the 50-day MA of 608.32, and below the 200-day MA of 674.85, indicating a neutral trend. The MACD of -0.92 indicates Positive momentum. The RSI at 49.51 is Neutral, neither overbought nor oversold. The STOCH value of 55.33 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Neutral sentiment for JP:6563.

Mirai Works, Inc. Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
7361	79 Outperform	¥4.24B	10.21	―	2.10%	24.84%	2.56%
6538	76 Outperform	¥7.79B	20.04	―	1.33%	12.73%	―
6551	68 Neutral	¥6.40B	12.22	―	1.88%	11.47%	46.06%
6563	67 Neutral	¥3.33B	35.77	―	―	5.06%	37.14%
9344	66 Neutral	¥4.83B	-93.28	―	3.66%	13.47%	-108.63%
Sector *	63 Neutral	$10.79B	15.43	7.44%	2.01%	2.89%	-14.66%
6198	43 Neutral	¥2.02B	-13.42	―	2.64%	-10.61%	-160.10%