RankingsPricing
  1. JP-listed companies
  2. Mirai Works Inc.
  3. Financials
  4. EBITDA

Mirai Works Inc.JP:6563

Market cap
¥3.4B
P/E ratio
9.3x
SummaryFinancialsHistoryOwnershipWorkforce
Period EndEBITDA (Million JPY)YoY (%)
Sep 30, 2025302-49.38%
Sep 30, 2024596+87.40%
Sep 30, 2023318+126.31%
Sep 30, 2022141-43.25%
Sep 30, 2021248+188.89%
Sep 30, 202086-36.97%
Sep 30, 2019136-14.91%
Sep 30, 2018160+27.27%
Sep 30, 2017126+97.62%
Sep 30, 201664

Income Statement

RevenueRevenue growth (%)Cost of revenueGross profitGross margin (%)Research & developmentSelling, general & administrativeOperating margin (%)Operating income Operating expenses Income before tax Pretax margin (%)Provision for income taxesEffective tax rate (%)Net income Net income margin (%)Earnings per shareDiluted EPSAdjusted EPSDividend payout ratio (%)Dividend per shareAdjusted DPSEBITDAEBITDA margin (%)

Balance Sheet

Cash and cash equivalents Marketable securities, current Total cash & short-term investmentsAccounts receivable, netInventoriesTotal current assetsProperty, plant and equipment, netMarketable securities, non-current Total non-current assetsTotal assets Accounts payableShort-term debtLong-term debt, current Total current liabilitiesLong-term debt, non-current Total non-current liabilitiesTotal liabilities Common stock and paid-in capital Retained earningsStockholders' equityTotal debtNet debtD/E ratio (%)Working capital

Cash Flow

Depreciation & amortizationStock-based compensationCash from operations Capital expendituresCash from investing Payments for dividends Repurchases of common stockProceeds from issuance of term debt, netRepayments of term debtCash from financing Free cash flowFCF margin (%)