7931
MIRAI INDUSTRY CO.,LTD.
未来工業株式会社Price
¥3,125
Market Cap
¥53.8B
Ent. Value
¥32.9B
Net Cash
¥20.9B
Shares Out.
17.2M
P / E
10.4×
EV / EBIT
4.8×
P / Book
0.96×
P / NCAV
1.83×
Div. Yield
4.80%
Financials
| Metric |
FY 2024
EDINET ↗ |
FY 2023
EDINET ↗ |
FY 2022
EDINET ↗ |
FY 2021
EDINET ↗ |
|---|---|---|---|---|
| Net Sales | ¥45.1B | ¥44.1B | ¥39.6B | ¥36.9B |
| Cost of Sales | ¥27.4B | ¥26.3B | ¥25.6B | ¥23.1B |
| Gross Profit | ¥17.8B | ¥17.8B | ¥14.0B | ¥13.8B |
| SG&A | ¥10.9B | ¥10.4B | ¥9.9B | ¥9.7B |
| Operating Income | ¥6.9B | ¥7.3B | ¥4.0B | ¥4.0B |
| Non-Operating Income | ¥215M | ¥176M | ¥135M | ¥121M |
| Dividend Income | ¥62M | ¥54M | ¥30M | ¥28M |
| Interest Income | ¥17M | ¥14M | ¥13M | ¥13M |
| Non-Operating Expenses | ¥45M | ¥31M | ¥26M | ¥210M |
| Interest Expense | ¥5M | ¥3M | ¥4M | ¥4M |
| Ordinary Income | ¥7.1B | ¥7.5B | ¥4.2B | ¥4.0B |
| Pre-tax Income | ¥7.1B | ¥7.5B | ¥4.1B | ¥3.8B |
| Income Taxes | ¥2.2B | ¥2.3B | ¥1.3B | ¥1.2B |
| Current Tax | ¥2.2B | ¥2.3B | ¥1.4B | ¥1.2B |
| Deferred Tax | ¥-77M | ¥-61M | ¥-101M | ¥-43M |
| Net Income (owners) | ¥4.8B | ¥5.1B | ¥2.7B | ¥2.5B |
| Minority Interest | ¥68M | ¥78M | ¥76M | ¥83M |
| Comprehensive Income | ¥5.2B | ¥5.8B | ¥3.1B | ¥2.4B |
| EBITDA | ¥9.2B | ¥9.5B | ¥6.2B | ¥6.5B |
| EPS | ¥299.64 | ¥304.53 | ¥159.40 | ¥147.32 |
| Shares Outstanding | 17.2M | 17.2M | 18.0M | 18.0M |
| Shares Issued (total) | 25.6M | 25.6M | 25.6M | 25.6M |
| Treasury Shares | 8.4M | 8.4M | 7.6M | 7.6M |