RankingsPricing
  1. JP-listed companies
  2. MIRAIT ONE Corporation

MIRAIT ONE CorporationJP:1417

Market cap
¥195B
P/E ratio
42.6x
Back to summarized table
Income statementBalance sheetCash flow
Mar 31,
2012		Mar 31,
2013		Mar 31,
2014		Mar 31,
2015		Mar 31,
2016		Mar 31,
2017		Mar 31,
2018		Mar 31,
2019		Mar 31,
2020		Mar 31,
2021		Mar 31,
2022		Mar 31,
2023		Mar 31,
2024
Cash and deposits-14,85017,62730,30330,28434,55033,74838,20633,54344,76450,92932,48250,036
Notes receivable, accounts receivable from completed construction contracts and other-----------190,131205,212
Notes receivable - trade-7111,0211,0692,1401,4091,3841,4621,4121,4581,2731,9791,309
Accounts receivable from completed construction contracts-82,70878,64776,94177,03386,88389,367126,666137,914126,862179,275188,15278,097
Investments in leases------1014,9836,1235,4604,3764,8035,416
Costs on construction contracts in progress-----------13,39212,776
Costs on construction contracts in progress-19,06319,85117,44417,28117,60721,39828,40032,75830,78930,91631,71731,097
Short-term loans receivable-----------7,31817,291
Prepaid expenses-4844924295255697281,0181,2301,1661,2241,1631,626
Accounts receivable - other-1,2801,4361,1341,3471,1881,4401,2841,7762,3073,9025,1273,803
Income taxes refund receivable-----------770988
Other-6477841,1562,1073,1573,1673,8862,7911,4284,2527,0917,696
Other-6477841,1562,1073,1573,1673,8862,7911,4284,2527,0917,696
Allowance for doubtful accounts--48-28-17-43-45-7-58-96-26-15-12-237
Allowance for doubtful accounts--48-28-17-43-45-7-58-96-26-15-12-237
Current assets-126,542126,009134,283137,112151,323157,346211,085225,712233,494276,135272,506304,651
Current assets-126,542126,009134,283137,112151,323157,346211,085225,712233,494276,135272,506304,651
Buildings and structures-20,77021,04420,66422,61123,61724,56453,51756,61858,19066,34467,58572,412
Machinery, vehicles, tools, furniture and fixtures-9,3208,9599,4079,76210,65511,58015,12916,99717,94619,53122,69127,538
Land-17,50817,61518,45218,39718,64320,27731,70732,80632,89135,44535,86236,114
Leased assets, net-----------2,5211,630
Leased assets-6036805156901,2803,0916,2817,0647,4669,3739,97511,592
Construction in progress-52445413222,3878,8786991,3835,6026291,7881,620
Accumulated depreciation--19,030-18,785-19,265-20,053-21,974-23,515-28,495-32,274-35,442-39,772-44,432-49,168
Property, plant and equipment-29,22529,55930,31431,73034,60944,87678,84082,59686,65591,55293,470100,110
Software-2,4962,7962,2721,8411,4541,1181,6561,7291,6201,5021,4901,412
Customer related assets-----2,2892,2742,0601,9432,52312,72312,31529,900
Software in progress---------1291,8504,0315,612
Goodwill-7845983811593,1373,0643,2202,9213,09427,65820,68738,570
Other-227187123968259121118311258197169
Software-2,4962,7962,2721,8411,4541,1181,6561,7291,6201,5021,4901,412
Intangible assets-3,5073,5832,7772,0976,9636,5167,0586,7117,54936,91238,72375,666
Software in progress---------1291,8504,0315,612
Other-227187123968259121118311258197169
Intangible assets-3,5073,5832,7772,0976,9636,5167,0586,7117,54936,91238,72375,666
Investment securities-7,3709,40918,88619,92720,86521,91127,12330,13922,56216,22417,83319,454
Shares of subsidiaries and associates-----------137,489182,908
Retirement benefit asset--3,2432,9049847462,2612,4331,9672,9887,7087,09711,241
Prepaid pension costs-----------305743
Deferred tax assets-------1,8352,0812,5043,6514,0043,396
Deferred tax assets-------1,8352,0812,5043,6514,0043,396
Leasehold and guarantee deposits-1,1201,0931,1541,1391,2721,2351,3371,3851,4251,8131,5922,655
Leasehold and guarantee deposits-1,1201,0931,1541,1391,2721,2351,3371,3851,4251,8131,5922,655
Other-1,9271,6161,5491,3131,6641,6921,8901,6871,7982,1191,8693,142
Other-1,9271,6161,5491,3131,6641,6921,8901,6871,7982,1191,8693,142
Allowance for doubtful accounts--201-233-221-113-122-143-144-147-227-331-346-357
Allowance for doubtful accounts--201-233-221-113-122-143-144-147-227-331-346-357
Investments and other assets-13,48116,83925,32524,03625,15728,50934,47637,11431,05231,18632,05139,532
Investments and other assets-13,48116,83925,32524,03625,15728,50934,47637,11431,05231,18632,05139,532
Non-current assets-46,21449,98258,41757,86566,73079,903120,376126,422125,256159,650164,246215,309
Assets-172,756175,992192,700194,978218,053236,480331,462352,134358,751435,785436,752519,960
Accounts payable for construction contracts-38,10933,91935,44838,15440,48338,89149,36657,19960,70565,69366,62836,543
Notes payable, accounts payable for construction contracts and other-----------67,70864,011
Short-term borrowings-262---7101243,60216,78918650,10721,50575,148
Lease liabilities------6072,9583,3713,3473,5373,3053,539
Accounts payable - other-1,5541,7172,8972,2843,1073,0296,7683,4054,0765,5525,4046,110
Accrued expenses-----------1,2541,394
Income taxes payable-2,8812,9592,0591,0281,0234,7254,6673,2818,0865,0773,5955,347
Income taxes payable-2,8812,9592,0591,0281,0234,7254,6673,2818,0865,0773,5955,347
Advances received on construction contracts in progress-1,3411,3881,7022,2253,7745,6105,5494,6703,1507,3415,30211,261
Accrued consumption taxes-----------1,626400
Provision for loss on construction contracts-3804503233,3308004895159591,2991,4068091,490
Advances received on construction contracts in progress-1,3411,3881,7022,2253,7745,6105,5494,6703,1507,3415,30211,261
Provision for loss on orders received-----------76125
Deposits received-----------49,95465,232
Provision for bonuses-4,1364,2784,1064,1644,2284,8467,0357,5158,0238,3368,53210,920
Provision for loss on construction contracts-3804503233,3308004895159591,2991,4068091,490
Provision for bonuses for directors (and other officers)-62787271707814812010193120152
Provision for bonuses-4,1364,2784,1064,1644,2284,8467,0357,5158,0238,3368,53210,920
Provision for warranties for completed construction-7141611469710204941,074
Provision for warranties for completed construction-7141611469710204941,074
Other-4,2633,9615,5093,7244,6195,3376,7575,87811,5239,2358,74213,490
Other-4,2633,9615,5093,7244,6195,3376,7575,87811,5239,2358,74213,490
Current liabilities-53,81449,57552,64355,51159,11263,64888,908104,738103,018158,683125,066192,672
Current liabilities-53,81449,57552,64355,51159,11263,64888,908104,738103,018158,683125,066192,672
Long-term borrowings-321603615-----3530,01131,003
Provision for share-based payments----------390355437
Lease liabilities------1,7186,8737,6076,5926,3026,2907,402
Provision for retirement benefits-9,811---------5,3065,485
Deferred tax liabilities-------1,2851,6501,1393,7383,4867,593
Other-4586004594286771,829385953714538434500
Deferred tax liabilities for land revaluation-444442414141414141414128
Non-current liabilities-12,31212,24313,87212,86630,10432,08742,99428,68524,40927,86557,38067,199
Provision for retirement benefits for directors (and other officers)-473175125597077180128122798997
Provision for share-based payments----------390355437
Retirement benefit liability--9,9267,9438,5088,4448,62617,21317,63513,97415,35615,78218,686
Asset retirement obligations-6259867876961141721896178871,450
Other-4586004594286771,829385953714538434500
Non-current liabilities-12,31212,24313,87212,86630,10432,08742,99428,68524,40927,86557,38067,199
Liabilities-66,12661,81866,51568,37889,21695,736131,903133,424127,428186,548182,446259,872
Share capital-7,0007,0007,0007,0007,0007,0007,0007,0007,0007,0007,0007,000
Legal capital surplus-----------2,0002,000
Other capital surplus-----------88,56873,066
Capital surplus-25,94725,94725,94725,93626,04327,56371,55969,39969,57169,65261,28045,775
Capital surplus-25,94725,94725,94725,93626,04327,56371,55969,39969,57169,65261,28045,775
Retained earnings brought forward-----------88,49987,352
Retained earnings-71,45776,77587,47188,69192,679101,789124,287135,546155,239175,815184,041190,849
Retained earnings-71,45776,77587,47188,69192,679101,789124,287135,546155,239175,815184,041190,849
Treasury shares--1,622-2,623-2,626-2,630-5,299-5,168-9,684-1,386-10,888-15,844-12,329-3,793
Shareholders' equity-102,783107,098117,791118,997120,423131,184193,163210,559220,922236,623239,993239,832
Valuation difference on available-for-sale securities-9461,9713,1093,7864,1614,8363,0284,9674,6603,0112,7293,674
Valuation and translation adjustments-8573,7295,0683,9523,7096,0733,2724,8635,4665,4976,82412,146
Revaluation reserve for land--101-101-100-98-98-98-98-98-98-98-98-85
Foreign currency translation adjustment-125613-409327-493-281-1,1262362,5554,256
Remeasurements of defined benefit plans--1,8022,057195561,0098362762,0312,3471,6384,301
Valuation and translation adjustments-8573,7295,0683,9523,7096,0733,2724,8635,4665,4976,82412,146
Net assets102,917106,630114,173126,184126,599128,837140,744199,559218,710231,323249,237254,305260,088
Non-controlling interests---3,3243,6494,7043,4863,1233,2874,9347,1167,4878,109
Net assets102,917106,630114,173126,184126,599128,837140,744199,559218,710231,323249,237254,305260,088
Liabilities and net assets-172,756175,992192,700194,978218,053236,480331,462352,134358,751435,785436,752519,960