Subscribe

MIRAIT ONE Corporation (1417.T)

JPY3,760.00 +55.00 (+1.48%)
JP JPX Industrials Engineering & Construction
Address 5-6-36, Toyosu 135-8111
Tokyo, JP
CEO Nakayama Toshiki
Website mirait.co.jp
IPO 2001-01-01
ISIN JP3910620008

Explore sections of this company profile

Description

MIRAIT ONE Corporation, established in 2010 and headquartered in Tokyo, Japan, is a prominent firm specializing in a broad range of engineering and construction activities across the country. Its core operations encompass telecommunications, electrical systems, and civil infrastructure development. In the telecommunications sector, the company provides expert services in cloud computing, smart office solutions, and Wi-Fi network engineering, alongside the physical construction of LAN/WAN/Wi-Fi infrastructure. Additionally, MIRAIT ONE offers system design, application development, on-site maintenance, remote monitoring, and the installation of PBX/IP-PBX systems. Beyond digital connectivity, the company undertakes the construction of facilities for environmental conservation, alternative energy sources, power supply, and air conditioning, as well as general social infrastructure projects. It is also actively involved in mobile network deployment, building outdoor and indoor base stations and implementing solutions to eliminate coverage blind spots. Furthermore, MIRAIT ONE specializes in developing fixed telecommunications networks and provides essential troubleshooting and post-disaster restoration services.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY3,760.00 +55.00 (+1.48%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
269.7K
Beta
0.41
Float Shares
80.78M
Free Float %
91.1%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-2.48% -0.42% +9.58% +3.42% +24.90% +14.32% +72.37% +134.12% +135.35% +296.86% +436.16%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
3,760.00
DCF (Unlevered) 5,648.14 +50.2%
DCF (Levered) 8,456.79 +124.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.91
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Engineering & Construction: +6.7%
    +4.1% Q1'26: +4.7% (vs Q1'25)
  • ✓
    EPS growth Engineering & Construction: +20.8%
    +38.2% ★ Q1'26: +7.0% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Engineering & Construction: +51.6%
    +2.1% Q1'26: +0.0% (vs Q1'25)
  • ✗
    EBIT margin Engineering & Construction: +7.0%
    +5.7% Q1'26: +8.8% (vs Q1'25)
  • ✗
    ROIC Engineering & Construction: +6.4%
    +6.2% Q1'26: +13.1% (vs Q1'25)
  • ✓
    Share dilution Engineering & Construction: +0.0%
    -1.9% ★ Q1'26: -0.9% (vs Q1'25)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Engineering & Construction: -0.38×
    2.78× Q1'26: 1.64× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.25) × ERP
WACC = 74% × Ke + 26% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 5,648.14 Current price: 3,760.00
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2015
actual 		Mar 2016
actual 		Mar 2017
actual 		Mar 2018
actual 		Mar 2020
actual 		Mar 2021
actual 		Mar 2022
actual 		Mar 2023
actual 		Mar 2024
actual 		Mar 2025
actual 		Mar 2026
2 Rev. Ana.
2 EPS Ana. 		Mar 2027
2 Rev. Ana.
2 EPS Ana. 		Mar 2028
2 Rev. Ana.
2 EPS Ana. 		Mar 2029
1 Rev. Ana.
1 EPS Ana. 		Mar 2030
1 Rev. Ana.
1 EPS Ana. 		Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
283.75B
est: 287.00B (-1.1%)
269.54B
est: 260.00B (+3.7%)
283.24B
est: 269.00B (+5.3%)
312.97B
est: 276.00B (+13.4%)
441.17B
est: 436.33B (+1.1%)
463.74B
est: 460.40B (+0.7%)
470.39B
est: 478.43B (-1.7%)
483.99B
est: 501.10B (-3.4%)
518.38B
est: 535.20B (-3.1%)
578.60B
est: 572.73B (+1.0%)
614.00B
605.71B – 622.29B
+7.2% YoY
649.68B
646.05B – 653.31B
+5.8% YoY
673.39B
667.87B – 678.92B
+3.6% YoY
743.36B
738.22B – 748.49B
+10.4% YoY
787.98B
782.54B – 793.43B
+6.0% YoY
816.39B
810.75B – 822.04B
+3.6% YoY
EBITDA
16.83B
est: 22.36B (-24.8%)
8.74B
est: 20.26B (-56.9%)
13.26B
est: 20.96B (-36.7%)
20.10B
est: 21.51B (-6.5%)
28.39B
est: 34.00B (-16.5%)
37.03B
est: 35.88B (+3.2%)
40.18B
est: 37.28B (+7.8%)
31.26B
est: 39.05B (-19.9%)
28.09B
est: 38.13B (-26.3%)
41.74B
est: 40.80B (+2.3%)
43.74B
43.15B – 44.33B
+7.2% YoY
46.28B
46.02B – 46.54B
+5.8% YoY
47.97B
47.58B – 48.37B
+3.6% YoY
52.96B
52.59B – 53.32B
+10.4% YoY
56.14B
55.75B – 56.52B
+6.0% YoY
58.16B
57.76B – 58.56B
+3.6% YoY
EBIT
14.14B
est: 16.98B (-16.7%)
6.10B
est: 15.38B (-60.4%)
10.06B
est: 15.92B (-36.8%)
16.72B
est: 16.33B (+2.3%)
21.99B
est: 25.82B (-14.8%)
30.09B
est: 27.24B (+10.4%)
32.81B
est: 28.31B (+15.9%)
21.80B
est: 29.65B (-26.5%)
17.83B
est: 28.09B (-36.5%)
27.99B
est: 30.06B (-6.9%)
32.23B
31.79B – 32.66B
+7.2% YoY
34.10B
33.91B – 34.29B
+5.8% YoY
35.34B
35.05B – 35.63B
+3.6% YoY
39.02B
38.75B – 39.29B
+10.4% YoY
41.36B
41.07B – 41.64B
+6.0% YoY
42.85B
42.55B – 43.15B
+3.6% YoY
Net Income
11.11B
est: 11.60B (-4.2%)
3.63B
est: 4.02B (-9.6%)
6.44B
est: 4.57B (+40.8%)
11.51B
est: 5.13B (+124.1%)
15.22B
est: 12.92B (+17.8%)
24.21B
est: 15.71B (+54.1%)
25.16B
est: 20.93B (+20.2%)
14.78B
est: 15.02B (-1.6%)
12.54B
est: 13.25B (-5.4%)
17.18B
est: 18.45B (-6.9%)
20.30B
19.73B – 23.16B
+10.0% YoY
24.97B
23.18B – 26.77B
+23.0% YoY
26.99B
23.91B – 30.07B
+8.1% YoY
36.04B
35.72B – 36.37B
+33.5% YoY
40.76B
40.39B – 41.12B
+13.1% YoY
43.70B
43.31B – 44.10B
+7.2% YoY
SGA
17.66B
est: 21.91B (-19.4%)
18.47B
est: 19.85B (-7.0%)
21.97B
est: 20.54B (+7.0%)
21.76B
est: 21.07B (+3.2%)
28.54B
est: 33.32B (-14.3%)
28.80B
est: 35.15B (-18.1%)
31.36B
est: 36.53B (-14.2%)
36.08B
est: 38.26B (-5.7%)
40.99B
est: 39.98B (+2.5%)
52.70B
est: 42.78B (+23.2%)
45.86B
45.24B – 46.48B
+7.2% YoY
48.53B
48.26B – 48.80B
+5.8% YoY
50.30B
49.89B – 50.71B
+3.6% YoY
55.52B
55.14B – 55.91B
+10.4% YoY
58.86B
58.45B – 59.27B
+6.0% YoY
60.98B
60.56B – 61.40B
+3.6% YoY
EPS
136.57
est: 127.90 (+6.8%)
44.64
est: 44.30 (+0.8%)
79.81
est: 50.40 (+58.4%)
145.40
est: 56.60 (+156.9%)
149.93
est: 142.45 (+5.3%)
229.59
est: 173.15 (+32.6%)
250.84
est: 230.79 (+8.7%)
151.19
est: 169.85 (-11.0%)
133.33
est: 148.93 (-10.5%)
189.40
est: 204.03 (-7.2%)
241.10
221.80 – 260.40
+18.2% YoY
280.77
260.58 – 300.96
+16.5% YoY
303.45
268.84 – 338.06
+8.1% YoY
405.20
401.56 – 408.84
+33.5% YoY
458.20
454.08 – 462.32
+13.1% YoY
491.30
486.89 – 495.71
+7.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-01 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 1/5 4/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-22 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-21 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-20 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-17 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5
2026-04-16 A- 4/5 5/5 3/5 4/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
9.98B
OE per share TTM
109.22
Owner's Yield
2.67%
Maintenance CapEx ratio
87.83%
Maint CapEx / Avg PPE
19.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 85 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares International Developed Small Cap Value Factor ETF ISVL 0.27% 863.4K 0.31%
2 WisdomTree Japan SmallCap Dividend Fund DFJ 0.20% 772.6K 0.58%
3 iShares MSCI Japan Small-Cap ETF SCJ 0.15% 391.1K 0.50%
4 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.14% 816.6K 0.58%
5 State Street SPDR S&P International Small Cap ETF GWX 0.13% 1.12M 0.40%
6 Dimensional - International Small Cap Value ETF DISV 0.12% 5.75M 0.42%
7 Schwab Fundamental International Small Company Index ETF FNDC 0.09% 2.70M 0.39%
8 WisdomTree International SmallCap Dividend Fund DLS 0.08% 877.0K 0.58%
9 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.08% 351.2K 0.48%
10 Avantis International Small Cap Equity ETF AVDS 0.08% 251.9K 0.30%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.02M
Shares Outstanding
88.66M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Akinori Hara Managing Director and Director of Management & Administration Department — male
Aoyama Koji GM of Corporate Strategy Dept., Secretary-General of New Group Estab Preparation — male
Hidemune Sugahara President, Co-CEO, COO & Representative Director — male
Hiroshi Wakimoto Managing Executive Officer, CHRO & Director — male
Nakayama Toshiki Representative Chairman & Co-CEO — male
Takaaki Mitsuya Managing Executive Officer, Head of Finance & Accounting Division, Chief Financial Officer & Director — male
Tomoho Katsukura Managing Executive Officer — —
Yasuhiro Yamamoto Managing Executive Officer, GM of General Affairs & Human Resources Department — male
Yasushi Totake Senior Managing Executive Officer & Representative Director — male
Yoshihiro Saito Managing Executive Officer — —
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Engineering & Construction