4238
Miraial Co.,Ltd
ミライアル株式会社
Technology · Semiconductor Equipment & Materials
Miraial Co., Ltd. engages in the manufacture, marketing, and sale of semiconductor-related products in Japan. The company offers silicon wafer shipping containers and silicon wafer in-process containers, as well as other related products, such as fluid systems and molds. In addition, the company is engaged in machine molding, modeling, and plastic and metal processing businesses. Miraial Co., Ltd. was founded in 1968 and is headquartered in Tokyo, Japan.
Read more
← Companies
⚠ TSE Capital Mandate
P / Book
0.63×
Overview
Filings & Signals
Ownership
Financials
▾ Collapse Charts
Income Statement
Balance Sheet
Cash Flow
Ratios & Per Share
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Net Sales
¥12.6B
¥14.0B
¥13.3B
¥14.3B
¥11.7B
Cost of Sales
¥10.2B
¥10.8B
¥10.0B
¥10.0B
¥8.1B
Gross Profit
¥2.4B
¥3.2B
¥3.2B
¥4.2B
¥3.6B
SG&A
¥1.8B
¥1.7B
¥1.7B
¥1.8B
¥1.7B
Operating Income
¥512M
¥1.4B
¥1.5B
¥2.5B
¥1.9B
Non-Operating Income
¥93M
¥105M
¥97M
¥92M
¥89M
Dividend Income
¥14M
¥10M
¥11M
¥10M
¥8M
Interest Income
¥4M
¥1M
¥0M
¥0M
¥0M
Non-Operating Expenses
¥15M
¥24M
¥15M
¥17M
¥19M
Ordinary Income
¥590M
¥1.5B
¥1.6B
¥2.5B
¥2.0B
Pre-tax Income
¥836M
¥1.5B
¥1.5B
¥2.3B
¥2.0B
Income Taxes
¥229M
¥474M
¥495M
¥739M
¥608M
Current Tax
¥143M
¥480M
¥412M
¥803M
¥570M
Deferred Tax
¥86M
¥-6M
¥82M
¥-64M
¥38M
Net Income (owners)
¥606M
¥1.1B
¥1.0B
¥1.6B
¥1.4B
Comprehensive Income
¥757M
¥1.0B
¥1.1B
¥1.5B
¥1.4B
EBITDA
¥1.9B
¥2.7B
¥2.6B
¥3.4B
¥2.4B
EPS
¥67.10
¥117.29
¥113.82
¥174.36
¥155.28
Shares Outstanding
9.0M
9.0M
9.0M
9.0M
9.0M
Shares Issued (total)
10.1M
10.1M
10.1M
10.1M
10.1M
Treasury Shares
1.1M
1.1M
1.1M
1.1M
1.1M
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Total Assets
¥26.8B
¥28.5B
¥26.5B
¥26.6B
¥24.5B
Current Assets
¥10.6B
¥12.9B
¥13.3B
¥17.4B
¥17.4B
Cash & Deposits
¥4.7B
¥6.5B
¥6.8B
¥11.5B
¥12.5B
Trade Receivables
¥2.9B
¥3.3B
¥3.4B
¥3.7B
—
Non-Current Assets
¥16.2B
¥15.6B
¥13.2B
¥9.2B
¥7.1B
PP&E
¥15.6B
¥15.1B
¥12.6B
¥8.4B
¥6.4B
Intangible Assets
¥67M
¥36M
¥48M
¥49M
¥70M
Investment Securities
¥478M
¥331M
¥411M
¥372M
¥386M
Deferred Tax Assets
—
¥41M
¥37M
¥141M
¥121M
Total Liabilities
¥3.8B
¥6.0B
¥4.7B
¥5.4B
¥4.5B
Current Liabilities
¥3.3B
¥5.5B
¥4.2B
¥4.7B
¥3.7B
Accounts Payable
¥330M
¥417M
¥334M
¥550M
¥494M
Taxes Payable
¥13M
¥295M
¥46M
¥554M
¥323M
Non-Current Liabilities
¥543M
¥534M
¥554M
¥732M
¥791M
Pension Obligations
¥152M
¥237M
¥241M
¥305M
¥315M
Deferred Tax Liab.
¥113M
¥7M
¥25M
¥20M
¥55M
Total Equity
¥23.0B
¥22.5B
¥21.8B
¥21.2B
¥20.0B
Capital Stock
¥1.1B
¥1.1B
¥1.1B
¥1.1B
¥1.1B
Capital Surplus
¥1.3B
¥1.3B
¥1.3B
¥1.3B
¥1.3B
Retained Earnings
¥22.0B
¥21.6B
¥20.9B
¥20.4B
¥19.2B
Treasury Stock
¥-1.7B
¥-1.7B
¥-1.7B
¥-1.7B
¥-1.7B
AOCI
¥278M
¥127M
¥149M
¥94M
¥121M
Equity (owners)
¥22.7B
¥22.4B
¥21.6B
¥21.1B
¥19.9B
Net Cash ⓘ
¥4.7B
¥6.5B
¥6.8B
¥11.5B
¥12.5B
NCAV ⓘ
¥6.8B
¥6.9B
¥8.5B
¥12.0B
¥12.9B
NCAV/Share
¥748
¥764
¥948
¥1,332
¥1,432
BV/Share
¥2,513
¥2,476
¥2,401
¥2,338
¥2,211
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
Operating CF
¥1.1B
¥3.3B
¥339M
¥2.6B
¥2.1B
Interest Received
¥19M
¥11M
¥11M
¥11M
¥8M
D&A
¥1.4B
¥1.3B
¥1.1B
¥900M
¥490M
Investing CF
¥-2.6B
¥-3.2B
¥-4.6B
¥-3.1B
¥-378M
Purchase Investments
¥-1M
¥-2M
¥-1M
¥-2M
¥-1M
Proceeds from Invest.
—
¥71M
—
—
—
Financing CF
¥-289M
¥-386M
¥-478M
¥-477M
¥-384M
Dividends Paid
¥-271M
¥-361M
¥-451M
¥-450M
¥-360M
Share Buybacks
—
¥-0M
¥-0M
—
—
Free Cash Flow
¥1.1B
¥3.3B
¥339M
¥2.6B
¥2.1B
Net Change in Cash
¥-1.8B
¥-285M
¥-4.7B
¥-975M
¥1.3B
Metric
FY 2025
EDINET ↗
FY 2024
EDINET ↗
FY 2023
EDINET ↗
FY 2022
EDINET ↗
FY 2021
EDINET ↗
ROE
2.7%
4.8%
4.8%
7.6%
7.2%
ROA
2.2%
3.8%
3.9%
6.2%
5.7%
EPS
¥67.10
¥117.29
¥113.82
¥174.36
¥155.28
DPS
¥50.00
¥40.00
¥40.00
¥55.00
¥45.00
BPS
¥2,543.58
¥2,490.46
¥2,417.59
¥2,348.12
¥2,224.69
FCF/Share
¥119
¥369
¥38
¥283
¥231
NCAV/Share
¥748
¥764
¥948
¥1,332
¥1,432
Payout Ratio
74.5%
34.1%
35.1%
31.5%
29.0%
No filings or capital allocation signals recorded for this company.
Top 10 Shareholders
Ownership DNA
Cross-Holdings Tracker 4
#
Shareholder
Shares (thou.)
% of Total
1
株式会社ワイエム管財
2,040,000
22.59%
2
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)
688,100
7.62%
3
MM Investments
MM Investments株式会社
448,100
4.95%
4
MSIP CLIENT SECURITIES
MSIP CLIENT SECURITIES (常任代理人 モルガン・スタンレーMUFG証券株式会社)
432,927
4.78%
5
河合 保明
320,000
3.54%
6
FP成長支援A号投資事業有限責任組合
300,000
3.31%
7
榊原 潤
176,700
1.95%
8
MAGNOLIA PRIVATE OFFICE SA AS TRUSTEE OF THE NOGU TRUST
MAGNOLIA PRIVATE OFFICE SA AS TRUSTEE OF THE NOGU TRUST (常任代理人 株式会社三菱UFJ銀行)
155,000
1.71%
9
岩崎 泰次
141,200
1.56%
10
上田八木短資株式会社
138,500
1.53%
Domestic Nominees
7.6%
-1.3% vs 2025
Trust bank custodians — GPIF, pensions, investment trusts
Foreign Custodians
0.0%
-2.1% vs 2025
Sub-custodians for foreign asset managers
Direct / Strategic
45.9%
+6.6% vs 2025
Named entities with disclosed investment intent
Shareholder
Trend
2024
2025
2026
式会社ワイエム管財
22.63%
22.58%
22.59%
+0.01%
Japan Master Trust Bank
日本マスタートラスト信託銀行
11.40%
8.88%
7.62%
-1.26%
MM Investments
↑
—
1.73%
4.95%
+3.22%
MSIP CLIENT SECURITIES
2.87%
4.50%
4.78%
+0.28%
河合 保明
2.45%
2.93%
3.54%
+0.61%
FP成長支援A号投資事業有限責任組合
NEW ENTRY
—
—
—
3.31%
NEW
榊原 潤
—
1.86%
1.95%
+0.09%
MAGNOLIA PRIVATE OFFICE SA AS TRUSTEE OF THE NOGU TRUST
—
1.71%
1.71%
岩崎 泰次
NEW ENTRY
1.16%
—
1.56%
NEW
上田八木短資
NEW ENTRY
—
—
—
1.53%
NEW
SIX SIS LTD.
last seen 2025
Exited Top 10
—
2.32%
—
State Street
last seen 2025
Exited Top 10
1.63%
2.15%
—
Interactive Brokers
last seen 2025
Exited Top 10
1.46%
1.70%
—
日本カストディ銀行
last seen 2024
Exited Top 10
2.77%
—
—
帝人
last seen 2024
Exited Top 10
1.11%
—
—
双葉電子工業
last seen 2024
Exited Top 10
1.12%
—
—
Concentration (HHI)
ⓘ
673
640
651
3 fiscal years · top-10 holders per year · >2,500 HHI = high concentration · entity-resolved
Portfolio Book Value
¥307M
+33% since 2024
Holdings
4
+1 new
1 exited
Trend
1 building
vs 2024
Held Company
FY2026
¥307M total
FY2024
¥230M total
Book Val ¥M
Shares
Book Val ¥M
Shares
KUREHA CORPORATION
㈱クレハ
240
54,600
155
54,600
M
SUMCO CORPORATION
㈱SUMCO
53
+6.7%
↑
32,657
69
30,607
M
Mizuho Financial Group, Inc.
㈱みずほフィナンシャルグループ
8
NEW
New
1,174
—
Mitsubishi UFJ Financial Group, Inc.
㈱三菱UFJフィナンシャル・グループ
7
2,430
3
2,430
㈱みずほフィナンシ ャルグループ
—
−100%
Exit
—
3
1,174
Portfolio total
307
230
Book value in ¥M · ↓ reduced · ↑ increased vs prior year · M = mutual holding