Mirai Works Inc. (TYO:6563)

Mirai Works Ratios and Metrics

Market cap in millions JPY. Fiscal year is October - September.

Fiscal Year	Current	FY 2025	FY 2023
Period Ending	May 27, 2026	Sep 30, 2025	Sep 30, 2023
Market Capitalization	2,704	3,348	4,387
Market Cap Growth	-37.06%	-23.69%	-
Enterprise Value	1,133	2,016	3,609
Last Close Price	518.00	630.00	839.00
PE Ratio	24.48	36.79	34.01
PS Ratio	0.24	0.30	0.52
PB Ratio	1.76	2.56	3.81
P/TBV Ratio	1.95	2.93	6.26
P/FCF Ratio	7.17	28.37	14.15
P/OCF Ratio	7.13	27.22	14.15
EV/Sales Ratio	0.10	0.18	0.43
EV/EBITDA Ratio	3.24	5.63	10.20
EV/EBIT Ratio	3.92	7.10	15.36
EV/FCF Ratio	3.01	17.08	11.64
Net Debt / Equity Ratio	-1.02	-1.11	-0.77
Net Debt / EBITDA Ratio	-4.49	-4.04	-2.50
Net Debt / FCF Ratio	-4.17	-12.26	-2.86
Quick Ratio	1.53	1.40	1.24
Current Ratio	1.57	1.53	1.32
Return on Invested Capital (ROIC)	-	206.36%	49.31%
Return on Capital Employed (ROCE)	18.80%	21.70%	20.40%
Earnings Yield	4.14%	2.72%	2.94%
FCF Yield	13.94%	3.52%	7.07%
Buyback Yield / Dilution	0.55%	-0.99%	-

Source: S&P Global Market Intelligence. Standard template. Financial Sources.