1417
MIRAIT ONE Corporation
株式会社ミライト・ワン
Industrials · Engineering & Construction
MIRAIT ONE Corporation engages in the telecommunications construction, electrical construction, civil engineering work, and architectural and construction businesses in Japan. The company operates through eight segments: MIRAIT ONE, Lantrovision, TTK, SOLCOM, Shikokutsuken, SEIBU CONSTRUCTION, MIRAIT ONE SYSTEMS, and Kokusai Kogyo. It also involved in environmental and social innovation business, ICT solutions business, and telecommunications infrastructure business. In addition, it engages in construction of various social infrastructures and systems, such as telecommunications and green energy; and urban development and village development. The company was founded in 1946 and is headquartered in Tokyo, Japan.
Price
¥3,933
Market Cap
¥355.0B
Ent. Value
¥414.6B
Net Debt
−¥59.6B
Shares Out.
90.3M
P / E
20.8×
EV / EBIT
14.8×
P / Book
1.35×
P / NCAV
6.66×
Div. Yield
1.91%
Financials
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|
| Net Sales | ¥578.6B | ¥518.4B | ¥484.0B | ¥470.4B |
| Cost of Sales | ¥493.7B | ¥456.6B | — | — |
| Gross Profit | ¥84.9B | ¥61.8B | — | — |
| SG&A | ¥56.9B | ¥44.0B | ¥38.7B | ¥33.4B |
| Operating Income | ¥28.0B | ¥17.8B | ¥21.8B | ¥32.8B |
| Non-Operating Income | ¥1.6B | ¥1.7B | ¥1.4B | ¥1.7B |
| Dividend Income | ¥412M | ¥377M | ¥419M | ¥623M |
| Interest Income | ¥320M | ¥328M | ¥122M | ¥49M |
| Non-Operating Expenses | ¥2.1B | ¥874M | ¥846M | ¥329M |
| Interest Expense | ¥662M | ¥208M | ¥179M | ¥40M |
| Ordinary Income | ¥27.5B | ¥18.7B | ¥22.4B | ¥34.2B |
| Pre-tax Income | ¥28.0B | ¥20.5B | ¥23.2B | ¥37.5B |
| Income Taxes | ¥10.1B | ¥7.3B | ¥8.0B | ¥12.1B |
| Current Tax | ¥10.7B | ¥7.7B | ¥8.3B | ¥13.2B |
| Deferred Tax | ¥-622M | ¥-402M | ¥-231M | ¥-1.1B |
| Net Income (owners) | ¥17.2B | ¥12.5B | ¥14.8B | ¥25.2B |
| Minority Interest | ¥696M | ¥606M | ¥420M | ¥270M |
| Comprehensive Income | ¥21.5B | ¥18.5B | ¥16.5B | ¥25.5B |
| EBITDA | ¥41.7B | ¥28.1B | ¥31.3B | ¥40.2B |
| Goodwill Amort. (J-GAAP) | ¥2.5B | ¥1.8B | ¥1.4B | ¥514M |
| EPS | ¥189.40 | ¥133.34 | ¥151.20 | ¥250.84 |
| Shares Outstanding | 90.3M | 92.7M | 96.2M | 99.4M |
| Shares Issued (total) | 91.3M | 94.3M | 103.3M | 108.3M |
| Treasury Shares | 1.1M | 1.7M | 7.1M | 9.0M |
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | ¥537.7B | ¥520.0B | ¥436.8B | ¥432.7B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets | ¥321.2B | ¥304.7B | ¥272.5B | ¥276.1B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Deposits | ¥53.5B | ¥50.0B | ¥32.5B | ¥50.9B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Trade Receivables | ¥18.8B | ¥32.7B | — | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Inventories | ¥791M | ¥1.1B | ¥2.3B | ¥1.4B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Current Assets | ¥216.5B | ¥215.3B | ¥164.2B | ¥156.5B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| PP&E | ¥101.1B | ¥100.1B | ¥93.5B | ¥91.6B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Goodwill | ¥37.6B | ¥38.6B | ¥20.7B | ¥27.7B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Intangible Assets | ¥76.6B | ¥75.7B | ¥38.7B | ¥33.8B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Investment Securities | ¥19.4B | ¥19.5B | ¥17.8B | ¥16.2B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred Tax Assets | ¥270M | ¥3.4B | ¥4.0B | ¥3.7B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Liabilities | ¥267.9B | ¥259.9B | ¥182.4B | ¥183.4B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities | ¥161.0B | ¥192.7B | ¥125.1B | ¥158.7B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ST Debt | ¥42.6B | ¥75.1B | ¥21.5B | ¥50.1B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Taxes Payable | ¥6.7B | ¥5.3B | ¥3.6B | ¥5.1B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Current Liabilities | ¥106.9B | ¥67.2B | ¥57.4B | ¥24.8B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total LT Borrowings | ¥70.5B | ¥31.0B | ¥30.0B | — | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Pension Obligations | ¥17.6B | ¥18.7B | ¥15.8B | ¥15.4B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Deferred Tax Liab. | ¥5.7B | ¥7.6B | ¥3.5B | ¥636M | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Equity | ¥269.9B | ¥260.1B | ¥254.3B | ¥249.2B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Stock | ¥7.0B | ¥7.0B | ¥7.0B | ¥7.0B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Surplus | ¥40.2B | ¥45.8B | ¥61.3B | ¥69.7B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Retained Earnings | ¥201.5B | ¥190.8B | ¥184.0B | ¥175.8B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Treasury Stock | ¥-2.9B | ¥-3.8B | ¥-12.3B | ¥-15.8B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| AOCI | ¥15.8B | ¥12.1B | ¥6.8B | ¥5.5B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Equity (owners) | ¥245.7B | ¥239.8B | ¥240.0B | ¥236.6B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Minority Interests | ¥8.4B | ¥8.1B | ¥7.5B | ¥7.1B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total Interest-Bearing Debt ⓘ | ¥113.1B | ¥106.2B | ¥51.5B | ¥50.1B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Cash ⓘ | ¥-59.6B | ¥-56.1B | ¥-19.0B | ¥822M | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NCAV ⓘ | ¥53.3B | ¥44.8B | ¥90.1B | ¥92.7B | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| NCAV/Share | ¥591 | ¥483 | ¥936 | ¥933 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| BV/Share | ¥2,723 | ¥2,588 | ¥2,494 | ¥2,382 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|
| Operating CF | ¥18.0B | ¥33.6B | ¥5.3B | ¥13.0B |
| Interest Paid | ¥-664M | ¥-211M | ¥-179M | ¥-40M |
| Interest Received | ¥762M | ¥730M | ¥594M | ¥715M |
| D&A | ¥11.3B | ¥8.5B | ¥8.0B | ¥6.9B |
| Goodwill Amort. | ¥2.5B | ¥1.8B | ¥1.4B | ¥514M |
| Investing CF | ¥-9.4B | ¥-55.5B | ¥-12.3B | ¥-46.2B |
| CapEx | ¥5.7B | ¥6.0B | ¥5.6B | ¥8.6B |
| Purchase Investments | ¥-170M | ¥-58M | ¥-4.7B | ¥-259M |
| Proceeds from Invest. | ¥1.2B | ¥2.6B | ¥3.0B | ¥8.6B |
| Financing CF | ¥-6.4B | ¥38.8B | ¥-12.6B | ¥38.4B |
| Dividends Paid | ¥-6.4B | ¥-5.7B | ¥-5.9B | ¥-4.8B |
| Share Buybacks | ¥-5.0B | ¥-7.5B | ¥-5.0B | ¥-5.0B |
| LT Debt Repaid | ¥-644M | ¥-50M | ¥-24M | ¥-26M |
| Free Cash Flow | ¥12.4B | ¥27.6B | ¥-280M | ¥4.4B |
| Net Change in Cash | ¥3.3B | ¥17.6B | ¥-18.5B | ¥6.0B |
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|
| ROE | 6.7% | 5.0% | 6.0% | 10.7% |
| ROA | 3.2% | 2.6% | 3.4% | 5.8% |
| EPS | ¥189.40 | ¥133.34 | ¥151.20 | ¥250.84 |
| DPS | ¥75.00 | ¥65.00 | ¥60.00 | ¥55.00 |
| BPS | ¥2,914.94 | ¥2,735.90 | ¥2,573.50 | ¥2,446.54 |
| FCF/Share | ¥137 | ¥298 | ¥-3 | ¥44 |
| NCAV/Share | ¥591 | ¥483 | ¥936 | ¥933 |
| Payout Ratio | 39.6% | 48.7% | 39.7% | 21.9% |
Event Timeline
S Shareholder
A Capital Signal
Large Shareholder Reports 5
Capital Allocation Signals 1
| Date | Type | Amount | Summary | |
|---|---|---|---|---|
|
2026-05-12
15:00
|
Buyback | ¥6.0B 2.2% | Miracit-One Corporation board authorized a share buyback program on May 12, 2026, to acquire up to 2.0 million shares (2… | |
|
Summary
Miracit-One Corporation board authorized a share buyback program on May 12, 2026, to acquire up to 2.0 million shares (2.24% of outstanding shares) for a maximum of JPY 6.0 billion through market purchases on the Tokyo Stock Exchange through October 31, 2026. The buyback aims to enhance shareholder returns and enable flexible capital allocation in response to changing business conditions.
Deadline: 2026-10-31
% of Shares: 2.2%
Shares: 2,000,000
Source (JP)
当社は、2026年5月12日開催の取締役会において、自己株式取得に係る事項について決議いたしました。取得する株式の総数は200万株(上限)、株式の取得価額の総額は60億円(上限)、取得期間は2026年5月13日～2026年10月31日
自己株式取得に係る事項の決定に関するお知らせ
TDnet PDF
|
||||
| # | Shareholder | Shares (thou.) | % of Total |
|---|---|---|---|
| 1 |
Japan Master Trust Bank
日本マスタートラスト信託銀行株式会社（信託口）
|
13,100 | 14.52% |
| 2 |
Japan Custody Bank
株式会社日本カストディ銀行（信託口）
|
6,404 | 7.10% |
| 3 |
Sumitomo Electric Industries, Ltd.
住友電気工業株式会社
|
3,668 | 4.07% |
| 4 |
STATE STREET BANK AND TRUST COMPANY
STATE STREET BANK AND TRUST COMPANY 505001（常任代理人 株式会社みずほ銀行）
|
2,472 | 2.74% |
| 5 |
Employee Stock Ownership Plan
ミライト・ワン従業員持株会
|
2,200 | 2.44% |
| 6 |
SUMITOMO DENSETSU CO.,LTD.
住友電設株式会社
|
1,991 | 2.21% |
| 7 | 株式会社みずほ銀行（常任代理人 株式会社日本カストディ銀行） | 1,300 | 1.44% |
| 8 |
STATE STREET BANK WEST CLIENT - TREATY
STATE STREET BANK WEST CLIENT - TREATY 505234（常任代理人 株式会社みずほ銀行）
|
1,188 | 1.32% |
| 9 |
JPMorgan Chase Bank, N.A.
JP MORGAN CHASE BANK 385781 （常任代理人 株式会社みずほ銀行）
|
1,171 | 1.30% |
| 10 |
THE BANK OF NEW YORK, TREATY JASDEC ACCOUNT
THE BANK OF NEW YORK, TREATY JASDEC ACCOUNT（常任代理人 株式会社三菱UFJ銀行）
|
1,164 | 1.29% |
as of 2025-03-31
Source: EDINET ↗
Ownership by year — hover bars for detail
Domestic Nominees
21.6%
-1.7% vs 2024
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
6.7%
+0.6% vs 2024
Sub-custodians for foreign asset managers
Direct / Strategic
10.2%
+0.4% vs 2024
Named entities with disclosed investment intent
Bar = % of shares outstanding · top-10 covers 38.4% · grey = other shareholders · 2025
| Shareholder | Trend | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Japan Master Trust Bank 日本マスタートラスト信託銀行 | 15.62% | 15.72% | 14.52% -1.20% | |
| Japan Custody Bank 日本カストディ銀行 | 8.23% | 7.58% | 7.10% -0.48% | |
| Sumitomo Electric Industries, Ltd. 住友電気工業 | 3.81% | 3.96% | 4.07% +0.11% | |
| State Street | 3.69% | 3.46% | 4.06% +0.60% | |
| Employee Stock Ownership Plan ミライト・ワン従業員持株会 | 2.17% | 2.29% | 2.44% +0.15% | |
| SUMITOMO DENSETSU CO.,LTD. 住友電設 | 2.59% | 2.15% | 2.21% +0.06% | |
| Mizuho Bank みずほ銀行 | 1.35% | 1.40% | 1.44% +0.04% | |
| JP Morgan | — | 1.26% | 1.30% +0.04% | |
| BNY Mellon | 1.33% | 1.36% | 1.29% -0.07% | |
| NOMURA AYA last seen 2023 | Exited Top 10 | 1.45% | — | — |
| Concentration (HHI) ⓘ | 357 | 347 | 311 |
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥4,063M
-18% since 2023
Holdings
27
+2 new
2 exited
Trend
3 unwinding
vs 2023
| Held Company | FY2025 ¥4,063M total | FY2023 ¥4,984M total | |||
|---|---|---|---|---|---|
| Book Val ¥M | Shares | Book Val ¥M | Shares | ||
| 日本電信電話㈱ | 659 |
+1231.8%
↑
4,560,000
|
1,356 | 342,400 | |
|
Mizuho Financial Group, Inc.
㈱みずほフィナンシャルグループ
|
605 |
149,351
|
280 | 149,351 | |
|
NIPPON DENSETSU KOGYO CO.,LTD
日本電設工業㈱
|
472 |
225,000
|
356 | 225,000 | M |
|
KDDI CORPORATION
ＫＤＤＩ㈱
|
352 |
-57.3%
↓
74,600
|
714 | 174,600 | |
|
Mitsubishi UFJ Financial Group, Inc.
㈱三菱ＵＦＪフィナンシャル・グループ
|
348 |
173,197
|
146 | 173,197 | |
|
Fujikura Ltd.
㈱フジクラ
|
275 |
51,000
|
47 | 51,000 | M |
|
Sumitomo Electric Industries, Ltd.
住友電気工業㈱
|
207 |
84,000
|
142 | 84,000 | M |
|
Hibiya Engineering,Ltd.
日比谷総合設備㈱
|
190 |
61,000
|
131 | 61,000 | M |
|
SUMITOMO DENSETSU CO.,LTD.
住友電設㈱
|
156 |
32,300
|
82 | 32,300 | M |
|
Mitsubishi Electric Corporation
三菱電機㈱
|
136 |
50,000
|
78 | 50,000 | |
|
Techfirm Holdings Inc.
テックファームホールディングス㈱
|
131 |
200,000
|
114 | 200,000 | |
|
FUJI KYUKO CO., LTD.
富士急行㈱
|
112 |
50,000
|
219 | 50,000 | M |
|
PILOT CORPORATION
㈱パイロットコーポレーション
|
95 |
23,000
|
98 | 23,000 | |
|
The Keiyo Bank, Ltd.
㈱京葉銀行
|
89 |
100,000
|
56 | 100,000 | |
|
Inaba Denki Sangyo Co., Ltd.
因幡電機産業㈱
|
59 |
15,730
|
45 | 15,730 | M |
|
SAKURA RUBBER CO.,LTD.
櫻護謨㈱
|
45 |
+100.0%
↑
24,000
|
63 | 12,000 | M |
|
Kobe Electric Railway Co.,Ltd.
神戸電鉄㈱
|
23 |
10,000
|
31 | 10,000 | |
| 三井住友トラスト・グループ㈱ | 22 |
NEW
New
6,066
|
— | ||
|
OKINAWA CELLULAR TELEPHONE COMPANY
沖縄セルラー電話㈱
|
17 |
4,000
|
12 | 4,000 | |
|
COMSYS Holdings Corporation
コムシスホールディングス㈱
|
15 |
4,800
|
11 | 4,800 | |
|
EXEO Group, Inc.
エクシオグループ㈱
|
13 |
+100.0%
↑
8,136
|
9 | 4,068 | |
|
譬ｪ蠑丈ｼ夂､ｾ�ｼｮ�ｼｴ�ｼｴ繝�繝ｼ繧ｿ
㈱ＮＴＴデータ
|
13 |
-85.7%
↓
5,000
|
60 | 35,000 | |
|
SoftBank Group Corp.
ソフトバンクグループ㈱
|
11 |
-99.1%
↓
1,554
|
899 | 173,656 | |
|
Odakyu Electric Railway Co.,Ltd
小田急電鉄㈱
|
10 |
7,000
|
12 | 7,000 | |
| ㈱Aoba-BBT | 6 |
NEW
New
20,000
|
— | ||
|
AEON Co.,Ltd.
イオン㈱
|
2 |
612
|
1 | 612 | |
|
Nissan Tokyo Sales Holdings Co., Ltd.
日産東京販売ホールディングス㈱
|
— | — | |||
| 三井住友トラスト・ホールディングス㈱ | — |
−100%
Exit
—
|
13 | 3,033 | |
| ㈱ビジネス・ブレークスルー | — |
−100%
Exit
—
|
9 | 20,000 | |
| Portfolio total | 4,063 | 4,984 | |||
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding