Valuation MIRAIT ONE Corporation

Equities

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-03-13 am EDT			5-day change	1st Jan Change
3,639.00 ^JPY	-0.52%		-2.23%	+3.82%

Feb. 13	MIRAIT ONE Corporation Reports Earnings Results for the Nine Months Ended December 31, 2025	CI
Nov. 13	MIRAIT ONE Corporation Announces Dividend for the Second Quarter Ended September 30, 2025, Payable on November 28, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	185,291	193,937	159,349	177,174	195,391	322,655	-	-
Change	-	4.67%	-17.83%	11.19%	10.28%	65.13%	-	-
Enterprise Value (EV) ¹	150,652	193,115	187,978	244,230	269,407	392,255	377,755	363,755
Change	-	28.19%	-2.66%	29.92%	10.31%	45.6%	-3.7%	-3.71%
P/E ratio	7.96x	7.77x	10.9x	14.3x	11.5x	13.8x	13.5x	12.5x
PBR	0.82x	0.8x	0.64x	0.7x	0.75x	1.17x	1.09x	1.02x
PEG	-	0.84x	-0.3x	-1.2x	0.3x	0.4x	5.74x	1.55x
Capitalization / Revenue	0.4x	0.41x	0.33x	0.34x	0.34x	0.53x	0.52x	0.5x
EV / Revenue	0.32x	0.41x	0.39x	0.47x	0.47x	0.64x	0.6x	0.57x
EV / EBITDA	4.06x	4.87x	-	-	6.45x	7.85x	7.44x	6.76x
EV / EBIT	5x	5.89x	8.62x	13.7x	9.63x	11.2x	10.5x	9.57x
EV / FCF	3.47x	-5.81x	-44.2x	10.5x	34.8x	19.5x	11.1x	10.9x
FCF Yield	28.9%	-17.2%	-2.26%	9.49%	2.88%	5.12%	9.03%	9.21%
Dividend per Share ²	45	55	60	65	75	85	90.5	94
Rate of return	2.46%	2.82%	3.64%	3.4%	3.44%	2.34%	2.49%	2.58%
EPS ²	229.6	250.8	151.2	133.3	189.4	263.6	269.8	291.6
Distribution rate	19.6%	21.9%	39.7%	48.7%	39.6%	32.2%	33.5%	32.2%
Net sales ¹	463,744	470,385	483,987	518,384	578,599	611,250	626,500	639,750
EBITDA ¹	37,075	39,669	-	-	41,737	50,000	50,800	53,800
EBIT ¹	30,129	32,804	21,803	17,830	27,985	35,100	36,000	38,000
Net income ¹	24,205	25,163	14,781	12,535	17,179	23,400	23,700	25,300
Net Debt ¹	-34,639	-822	28,629	67,056	74,016	69,600	55,100	41,100
Reference price ²	1,827.00	1,949.00	1,649.00	1,910.00	2,178.00	3,639.00	3,639.00	3,639.00
Nbr of stocks (in thousands)	101,418	99,506	96,634	92,761	89,711	88,666	-	-
Announcement Date	5/14/21	5/13/22	5/15/23	5/13/24	5/13/25	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MIRAIT ONE CORPORATION	13.81x	0.64x	7.85x	2.34%	2.02B
CHINA TOWER CORPORATION LIMITED	15.28x	2.25x	3.35x	4.65%	25.64B
DYCOM INDUSTRIES, INC.	38.24x	1.72x	12.37x	-.--%	10.41B
CHINA COMMUNICATIONS SERVICES CORPORATION LIMITED	7.31x	-0.03x	-0.91x	5.81%	3.92B
COMSYS HOLDINGS CORPORATION	18.04x	0.92x	9.24x	2.28%	3.89B
HELIOS TOWERS PLC	36.76x	4.84x	8.88x	-.--%	2.42B
RUNJIAN CO., LTD.	51.75x	-	-	0.3%	2.05B
Average	25.88x	1.72x	6.79x	2.2%	7.19B
Weighted average by Cap.	22.07x	1.90x	5.89x	3.1%