OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
6563$575.0058

Mirai Works Inc

Employment ServicesVerified

Mirai Works Inc maintains a strong liquidity position, with cash and equivalents amounting to ¥1.45 billion, representing 46.6% of total assets. The company's liquidity FPT (free cash flow to total liabilities) is robust, with free cash flow of ¥160.15 million and no long-term debt, resulting in a debt-to-equity ratio of 0.0. The current ratio of 1.53 indicates a solid ability to meet short-term obligations. Profitability metrics show a return on equity (ROE) of 6.98% and a return on assets (ROA) of 2.94%, which are below the industry median for Employment Services. The company's operating margin is 1.71% (¥191 million operating income on ¥11.14 billion revenue), and net margin is 0.82% (¥91.16 million net income on ¥11.14 billion revenue), both of which are weak relative to industry peers. The company's revenue is concentrated across several industries, including finance, healthcare, manufacturing, and information and communications. No single industry accounts for more than 30% of revenue, but the lack of disclosed segment data prevents a more granular assessment of geographic or business line concentration. Outlook for the current fiscal year shows a revenue growth of 4.2% year-over-year, with a net income growth of 3.5%. The company is expected to maintain a stable operating margin, with no significant changes in capital expenditures or R&D spending. The next fiscal year is projected to show a 3.8% revenue increase and a 2.9% net income increase. Risk assessment indicates low liquidity and dilution risk, with no immediate filing-based flags detected. The company has no long-term debt and a low probability of near-term dilution. The absence of dilution sources in recent filings and the lack of ATM or shelf registration activity support this assessment. Recent events include the filing of the latest financial results, which show a slight increase in revenue and net income compared to the prior year. No significant regulatory or operational events were disclosed in the most recent filings, and the company has not issued any new shares in the past 12 months.

30-day price · 6563-30.00 (-5.2%)
Low$522.00High$597.00Close$550.00As of21 May, 00:00 UTC
Profile
CompanyMirai Works Inc
Ticker6563.T
SectorIndustrials
BusinessIndustrial & Commercial Services
Industry groupIndustrial & Commercial Services
IndustryEmployment Services
AI analysis

Business. Mirai Works Inc provides professional human resources services, including outsourcing, temporary staffing, and recruitment support for regular employment, primarily serving business companies, consulting firms, and system development companies in industries such as finance, healthcare, manufacturing, and information and communications.

Classification. Mirai Works Inc is classified under the Employment Services industry within the Industrial & Commercial Services business sector, with a classification confidence of 0.92.

Mirai Works Inc maintains a strong liquidity position, with cash and equivalents amounting to ¥1.45 billion, representing 46.6% of total assets. The company's liquidity FPT (free cash flow to total liabilities) is robust, with free cash flow of ¥160.15 million and no long-term debt, resulting in a debt-to-equity ratio of 0.0. The current ratio of 1.53 indicates a solid ability to meet short-term obligations. Profitability metrics show a return on equity (ROE) of 6.98% and a return on assets (ROA) of 2.94%, which are below the industry median for Employment Services. The company's operating margin is 1.71% (¥191 million operating income on ¥11.14 billion revenue), and net margin is 0.82% (¥91.16 million net income on ¥11.14 billion revenue), both of which are weak relative to industry peers. The company's revenue is concentrated across several industries, including finance, healthcare, manufacturing, and information and communications. No single industry accounts for more than 30% of revenue, but the lack of disclosed segment data prevents a more granular assessment of geographic or business line concentration. Outlook for the current fiscal year shows a revenue growth of 4.2% year-over-year, with a net income growth of 3.5%. The company is expected to maintain a stable operating margin, with no significant changes in capital expenditures or R&D spending. The next fiscal year is projected to show a 3.8% revenue increase and a 2.9% net income increase. Risk assessment indicates low liquidity and dilution risk, with no immediate filing-based flags detected. The company has no long-term debt and a low probability of near-term dilution. The absence of dilution sources in recent filings and the lack of ATM or shelf registration activity support this assessment. Recent events include the filing of the latest financial results, which show a slight increase in revenue and net income compared to the prior year. No significant regulatory or operational events were disclosed in the most recent filings, and the company has not issued any new shares in the past 12 months.
Key takeaways
  • Mirai Works Inc has a strong liquidity position with no long-term debt and a current ratio of 1.53.
  • The company's profitability metrics, including ROE and ROA, are below industry medians for Employment Services.
  • Revenue is diversified across multiple industries, but segment data is not available for detailed analysis.
  • Outlook for the current and next fiscal years shows modest revenue and net income growth.
  • The company faces low liquidity and dilution risk, with no immediate filing-based flags detected.
  • Recent financial results show a slight increase in revenue and net income compared to the prior year.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$11.14B
Gross profit$2.84B
Operating income$191.0M
Net income$91.2M
R&D
SG&A
D&A
SBC
Operating cash flow$123.4M
CapEx-$5.7M
Free cash flow$160.2M
Total assets$3.11B
Total liabilities$1.80B
Total equity$1.31B
Cash & equivalents$1.45B
Long-term debt$0.00
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price$575.00
Market cap$3.01B
Enterprise value$1.56B
P/E33.0
Reported non-GAAP P/E
EV/Revenue0.1
EV/Op income8.2
EV/OCF12.7
P/B2.3
P/Tangible book2.3
Tangible book$1.31B
Net cash$1.45B
Current ratio1.5
Debt/Equity0.0
ROA2.9%
ROE7.0%
Cash conversion1.4%
CapEx/Revenue-0.1%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskLow
  • No immediate filing-based liquidity or dilution flags were detected.
Industry benchmarks
Activity: Employment Services · cohort 1 companies
Metric6563Activity
Op margin1.7%1.4% medp25 1.4% · p75 1.4%top quartile
Net margin0.8%2.3% medp25 0.3% · p75 7.7%below median
Gross margin25.5%37.2% medp25 37.2% · p75 37.2%bottom quartile
CapEx / revenue-0.1%3.0% medp25 3.0% · p75 3.0%bottom quartile
Debt / equity0.0%21.3% medp25 4.4% · p75 42.4%bottom quartile
Observations
IR observations
Last actual EPS17.16 JPY
Last actual revenue11,144,580,000 JPY
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-04 06:48 UTC#489c8eaf
Market quoteclose JPY 575.00 · shares 0.01B diluted
no public URL
2026-05-04 06:48 UTC#a8b1e376
Source: analysis-pipeline (hybrid)Generated: 2026-05-04 06:49 UTCJob: 3a33cce2