Subscribe

MIRAI Corporation (3476.T)

JPY42,450.00 +400.00 (+0.95%)
JP JPX Real Estate REIT - Diversified
Address 2-1, Nishi-Kanda 3-chome 101-0065
Tokyo, JP
CEO Michio Suganuma
Website 3476.jp
IPO 2016-12-16
ISIN JP3048370005

Explore sections of this company profile

Description

MIRAI Corporation functions as a Real Estate Investment Trust (REIT), managing a varied portfolio encompassing office buildings, hotels, retail establishments, and other property types. The company has opted for taxation as a REIT, thereby becoming exempt from corporate income tax on the net income it distributes to its investors. Established in 2015, MIRAI Corporation maintains its principal operations in Tokyo, Japan.

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
JPY42,450.00 +400.00 (+0.95%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
6.1K
Beta
0.06
Float Shares
1.89M
Free Float %
99.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.72% -3.81% -7.33% -15.59% -16.93% -17.91% -7.23% -7.85% -16.93% -0.71% -0.71%
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
42,450.00
Ratings Trend (MoM)
Rating 2026-04 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
0.80
Distress
Piotroski F-Score
6 / 9
Average
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
3 / 5
Medium
Operational MOAT
  • Revenue growth
    +105.8% Q2'26: +3.7% (vs Q2'24)
  • EPS growth
    +8.1% Q2'26: +13.4% (vs Q2'24)
  • FCF margin
    Q2'26: +39.0% (vs Q2'24)
  • EBIT margin
    Q2'26: +50.5% (vs Q2'24)
  • ROIC
    Q2'26: +7.1% (vs Q2'24)
  • Share dilution
    +0.6% Q2'26: +1.1% (vs Q2'24)
  • Debt / EBITDA
    12.58× Q2'26: 6.07× (vs Q2'24)
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 (0.06) × ERP
WACC = 46% × Ke + 54% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 42,450.00
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 Oct 2019
actual
Oct 2020
actual
Oct 2021
actual
Oct 2022
actual
Oct 2023
actual
Oct 2024
actual
Oct 2025
actual
Oct 2026
1 Rev. Ana.
1 EPS Ana.
Oct 2027
1 Rev. Ana.
1 EPS Ana.
Oct 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
10.30B
est: 10.70B (-3.7%)
10.82B
est: 11.47B (-5.7%)
10.09B
est: 9.77B (+3.2%)
10.94B
est: 10.81B (+1.2%)
11.43B
est: 10.47B (+9.1%)
12.09B
est: 12.85B (-5.9%)
24.87B
est: 12.72B (+95.5%)
12.13B
12.13B – 12.13B
-4.6% YoY
12.55B
12.55B – 12.55B
+3.5% YoY
12.86B
12.86B – 12.86B
+2.5% YoY
EBITDA
5.88B
est: 6.23B (-5.5%)
6.58B
est: 6.67B (-1.4%)
5.85B
est: 5.69B (+2.8%)
6.33B
est: 6.29B (+0.6%)
6.57B
est: 6.09B (+7.8%)
6.86B
est: 6.69B (+2.6%)
7.47B
est: 6.62B (+12.9%)
6.31B
6.31B – 6.31B
-4.6% YoY
6.53B
6.53B – 6.53B
+3.5% YoY
6.69B
6.69B – 6.69B
+2.5% YoY
EBIT
5.14B
est: 4.94B (+4.2%)
5.38B
est: 5.29B (+1.7%)
4.63B
est: 4.51B (+2.8%)
5.03B
est: 4.99B (+0.9%)
5.18B
est: 4.83B (+7.2%)
5.28B
est: 5.26B (+0.4%)
5.91B
est: 5.21B (+13.5%)
4.97B
4.97B – 4.97B
-4.6% YoY
5.14B
5.14B – 5.14B
+3.5% YoY
5.27B
5.27B – 5.27B
+2.5% YoY
Net Income
4.74B
est: 5.98B (-20.7%)
4.97B
est: 6.21B (-19.9%)
4.22B
est: 4.71B (-10.4%)
4.57B
est: 5.01B (-8.8%)
4.60B
est: 5.09B (-9.7%)
4.64B
est: 4.93B (-5.9%)
5.05B
est: 4.88B (+3.4%)
4.91B
4.91B – 4.91B
+0.7% YoY
5.08B
5.08B – 5.08B
+3.5% YoY
5.21B
5.21B – 5.21B
+2.5% YoY
SGA
834.56M
est: 756.81M (+10.3%)
910.67M
est: 811.15M (+12.3%)
919.42M
est: 691.34M (+33.0%)
958.94M
est: 764.90M (+25.4%)
49.68M
est: 740.75M (-93.3%)
1.04B
est: 805.59M (+29.6%)
1.09B
est: 797.44M (+37.2%)
760.45M
760.45M – 760.45M
-4.6% YoY
786.79M
786.79M – 786.79M
+3.5% YoY
806.22M
806.22M – 806.22M
+2.5% YoY
EPS
3,001.09
est: 3,152.91 (-4.8%)
3,013.50
est: 3,273.59 (-7.9%)
2,536.15
est: 2,481.33 (+2.2%)
2,579.14
est: 2,641.70 (-2.4%)
2,597.35
est: 2,685.04 (-3.3%)
2,447.59
est: 2,586.00 (-5.4%)
2,645.72
est: 2,559.00 (+3.4%)
2,576.00
2,576.00 – 2,576.00
+0.7% YoY
2,665.00
2,665.00 – 2,665.00
+3.5% YoY
2,732.00
2,732.00 – 2,732.00
+2.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-06-17 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-16 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-15 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-12 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-11 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-10 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-09 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-08 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-05 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-04 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-03 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-02 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-06-01 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-29 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-28 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-27 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-26 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-25 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-22 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-21 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-20 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-19 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-18 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-15 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-14 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-13 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-12 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-11 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-08 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-07 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-05-01 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-04-30 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-04-28 B- 3/5 1/5 3/5 4/5 2/5 2/5 3/5
2026-04-27 B 3/5 1/5 3/5 4/5 2/5 3/5 3/5
2026-04-24 B- 2/5 1/5 3/5 4/5 1/5 2/5 3/5
2026-04-23 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-22 B 3/5 1/5 3/5 5/5 1/5 3/5 3/5
2026-04-21 B- 3/5 1/5 3/5 5/5 1/5 2/5 3/5
2026-04-20 B- 3/5 1/5 3/5 5/5 1/5 2/5 3/5
2026-04-17 B- 3/5 1/5 3/5 5/5 1/5 2/5 3/5
2026-04-16 B- 3/5 1/5 3/5 5/5 1/5 2/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
23.19B
OE per share TTM
11,982.12
Owner's Yield
28.67%
Maintenance CapEx ratio
1,663.69%
Maint CapEx / Avg PPE
1,073.0%

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 64 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Kodex TSE Japan Real Estate 352540.KS 0.57% 149.0K 0.30%
2 iShares Asia Property Yield UCITS ETF AYEP.DE 0.14% 35.4K 0.59%
3 iShares Asia Property Yield UCITS ETF IDAR.L 0.14% 279.6K 0.59%
4 iShares International Developed Real Estate ETF IFGL 0.06% 51.7K 0.48%
5 Xtrackers International Real Estate ETF HAUZ 0.05% 533.0K 0.10%
6 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.05% 1.83M 0.12%
7 State Street SPDR S&P International Small Cap ETF GWX 0.04% 372.6K 0.40%
8 iShares MSCI Japan Small-Cap ETF SCJ 0.04% 93.7K 0.50%
9 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.04% 205.8K 0.58%
10 iShares Environmentally Aware Real Estate ETF ERET 0.03% 4.4K 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
Shares Outstanding
1.91M

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
Kunihiro Ueda CFO & Head of Operations of Mitsui & Co. Idera Partners Ltd.
Michio Suganuma Executive Director, Representative Director & President Mitsui & Co. Idera Partners Ltd. male
Po Yi Fok Joint Company Secretary female
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