Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo Stock Exchange  >  Miraca Holdings Inc.    4544   JP3822000000

MIRACA HOLDINGS INC.

(4544)
  Report
End-of-day quote. End-of-day quote Tokyo Stock Exchange - 02/21
2775 JPY   -1.10%
2019MIRACA HOLDINGS INC. : Ex-dividend day for interim dividend
FA
2019MIRACA HOLDINGS INC. : Ex-dividend day for final dividend
FA
2018MIRACA HOLDINGS INC. : Ex-dividend day for interim dividend
FA
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 204 245 195 400 181 415 189 930 199 070 206 500
EBITDA 41 179 27 286 24 352 23 617 25 525 26 209
Operating profit (EBIT) 28 057 17 648 14 648 11 340 12 984 12 141
Pre-Tax Profit (EBT) 4 438 -7 083 11 375 7 700 11 100 9 600
Net income 333 257 6 386 5 118 6 868 6 500
P/E ratio 877x 921x 24,5x 30,9x 23,0x 24,3x
EPS ( JPY ) 5,84 4,51 112 89,8 121 114
Dividend per Share ( JPY ) 114 130 130 130 130 130
Yield 2,23% 3,13% 4,73% 4,68% 4,68% 4,68%
Reference price ( JPY ) 5 120,000 4 155,000 2 746,000 2 775,000 2 775,000 2 775,000
Announcement Date 05/11/2017
12:00am
05/10/2018
12:00am
05/14/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - 16 217 33 453 42 109 49 094
Finance 7 676 12 353 - - - -
Operating income (EBITDA) 41 179 27 286 24 352 23 617 25 525 26 209
Leverage
(Debt/EBITDA)
- - 0,67x 1,42x 1,65x 1,87x
Capital Expenditure 9 017 14 757 17 768 21 150 22 625 16 875
Free Cash Flow (FCF) 27 419 -5 785 -1 524 3 500 -2 000 5 000
Book Value Per Share (BVPS) ( JPY ) 2 592 1 980 1 980 1 939 1 934 1 922
Cash Flow per Share ( JPY ) 190 142 264 318 376 371
Announcement Date 05/11/2017
12:00am
05/10/2018
12:00am
05/14/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 158 119 M JPY -
Entreprise Value (EV) 191 572 M JPY 200 229 M JPY
Valuation 2020e 2021e
P/E ratio (Price / EPS) 30,9x 23,0x
Capitalization / Revenue 0,83x 0,79x
EV / Revenue 1,01x 0,96x
EV / EBITDA 8,11x 7,51x
Yield (DPS / Price) 4,68% 4,68%
Price to book (Price / BVPS) 1,43x 1,43x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 5,97% 6,52%
Operating Leverage (Delta EBIT / Delta Sales) - 3,01x
Net Margin (Net Profit / Revenue) 2,69% 3,45%
ROA (Net Profit / Asset) 3,15% 3,65%
ROE (Net Profit / Equities) 4,57% 5,97%
Rate of Dividend 145% 108%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   11,1% 11,4%
Cash Flow / Sales 9,53% 10,8%
Capital Intensity (Assets / Sales) 0,86x 0,95x
Financial Leverage (Net Debt / EBITDA) 1,42x 1,65x
EPS & Dividend