MIRAIT ONE Corporation
1417・Prime Market・Construction
MIRAIT ONE Corporation1417
MIRAIT ONE Corporation1417
Reference Indicators
Market Cap
3,349¥100M
P/E (Forecast)
12.6x
P/B
1.2x
Dividend Yield (Forecast)
2.59%
ROE
8.6%
EV/EBITDA
8.1x
Financial Summary
Unit: ¥M
| Item | 2022Mar 2022 | 2023Mar 2023 | 2024Mar 2024 | 2025Mar 2025 | 2026Mar 2026 |
|---|---|---|---|---|---|
Net Sales | 470,385 | 483,987 | 518,384 | 578,599 | 602,377 |
Cost of Sales | — | — | 456,601 | 493,748 | 509,369 |
Gross Profit | — | — | 61,782 | 84,851 | 93,008 |
SG&A Expenses | 33,411 | 38,692 | 43,952 | 56,866 | 58,740 |
Operating Income | 32,804 | 21,803 | 17,830 | 27,985 | 34,267 |
Non-operating Income | 1,677 | 1,427 | 1,734 | 1,610 | 3,382 |
Non-operating Expenses | 329 | 846 | 874 | 2,124 | 1,132 |
Ordinary Income | 34,152 | 22,384 | 18,690 | 27,470 | 36,517 |
Extraordinary Income | 3,949 | 1,469 | 2,255 | 2,115 | 699 |
Extraordinary Losses | 597 | 610 | 457 | 1,624 | 513 |
Pre-tax Income | 37,504 | 23,243 | 20,488 | 27,961 | 36,702 |
Income Taxes | 12,070 | 8,041 | 7,347 | 10,085 | 12,672 |
Net Income | 25,163 | 14,781 | 12,535 | 17,179 | 23,282 |
EBITDA | 40,183 | 31,259 | 28,091 | 41,737 | 48,452 |
Gross Margin | — | — | 11.9% | 14.7% | 15.4% |
Operating Margin | 7.0% | 4.5% | 3.4% | 4.8% | 5.7% |
ROA | 5.8% | 3.4% | 2.4% | 3.2% | 4.1% |
ROE | 10.7% | 6.0% | 5.0% | 6.7% | 8.6% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| ミライト・ワン | 304,819 | 18,140 | 6.0% |
| 国際航業 | 49,616 | 1,844 | 3.7% |
| ラントロビジョン | 44,317 | 2,697 | 6.1% |
| TTK | 44,291 | 3,362 | 7.6% |
| ソルコム | 37,128 | 1,426 | 3.8% |
| 四国通建 | 37,765 | 4,033 | 10.7% |
| 西武建設 | 58,148 | 1,554 | 2.7% |
| ミライト・ワン・システムズ | 26,290 | 2,022 | 7.7% |