Mirai Works Inc.

6563・Growth Market・Services

Official website

Mirai Works Inc.

6563・Growth Market・Services

Official website

Mirai Works Inc.6563

Reference Indicators

Market Cap

24¥100M

P/E (Forecast)

16.1x

P/B

1.8x

Dividend Yield (Forecast)

0.00%

ROE

7.0%

EV/EBITDA

2.7x

Financial Summary

Unit: ¥M

Item	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	6,352	8,369	10,608	11,144
Cost of Sales	4,767	6,191	7,881	8,303
Gross Profit	1,585	2,178	2,726	2,840
SG&A Expenses	1,472	1,942	2,152	2,556
Operating Income	112	235	573	284
Non-operating Income	14	15	11	11
Non-operating Expenses	0	1	2	0
Ordinary Income	126	250	583	295
Extraordinary Losses	40	17	340	93
Pre-tax Income	85	232	242	202
Income Taxes	46	103	176	111
Net Income	39	129	66	91
EBITDA	168	355	664	358
Gross Margin	25.0%	26.0%	25.7%	25.5%
Operating Margin	1.8%	2.8%	5.4%	2.5%
ROA	1.8%	4.8%	2.0%	2.9%
ROE	4.1%	11.2%	5.3%	7.0%