Mirai Works Inc. logo

Mirai Works Inc.

6563.T

JPXIndustrialsStaffing & Employment Services

Latest quote

¥468

−¥4.00 · -0.85%

Aug 24, 3:30 PM JST

6563.T company overview

Regular session · JST · Market data may be delayed.

Company profile

Company website

Mirai Works Inc., a Tokyo-based company established in 2012, operates extensively in Japan, focusing on human resource services such as recruitment, talent procurement, and job placement. The firm offers a diverse suite of platforms: Freeconsultant.jp facilitates connections between freelance consultants and businesses, while Professional Career assists individuals in their job search. Glocal Mission Jobs supports skilled professionals transitioning into regional positions, and Adult Intern provides trial re-employment opportunities for freelancers. Additionally, Skill Shift acts as a platform matching urban professionals with local companies for side projects. Beyond individual placement, Mirai Works extends its expertise to organizational innovation, developing and implementing open innovation strategies and accelerator programs for a diverse clientele, including corporations, government agencies, local municipalities, and regional financial institutions. Furthermore, it delivers comprehensive HR solutions addressing strategic human resource challenges and provides recruitment support specifically for regional financial institutions. Its Mirar incubation initiative further enhances its offerings by fostering professional human resource and open innovation networks, alongside comprehensive backing that encompasses capital and business alliance development.

Industry
Staffing & Employment Services
Sector
Industrials
Headquarters
JP
CEO
Shoji Okamoto
Listed since
Dec 20, 2017
Employees
193

Market position

Day range

Current ¥468

52-week range

Current ¥468

Open
¥466
Previous close
¥472
Volume
9.2K
1.28× average
Average volume
7.2K
Average daily volume
Market cap
2.45B JPY
Beta
2.1
Market reference 1
50-day average
¥490.26
-4.54% below average
200-day average
¥570.47
-17.96% below average

Financials

Financial snapshot

Latest / TTM

Valuation & yield

Enterprise value
1.9B JPY
P/E (TTM)
24.53×
P/B (TTM)
1.74×
P/S (TTM)
0.21×
EV / EBITDA
6.85×
Earnings yield
2.72%
Free cash flow yield
3.53%
Dividend yield
0.00%

Profitability & efficiency

Gross margin
25.65%
Operating margin
2.60%
Net margin
0.87%
Return on equity
6.98%
Return on assets
2.94%
Return on invested capital
9.79%

Financial health

Debt / equity
Current ratio
1.53×

Financial statements

Margin trends

Profitability as a percentage of reported revenue.

Gross marginOperating marginNet margin
Gross, operating, and net margin trends29%18%8%-2%Gross margin, FY2021: 25.50%Gross margin, FY2022: 24.95%Gross margin, FY2023: 26.02%Gross margin, FY2024: 25.70%Gross margin, FY2025: 24.82%Operating margin, FY2021: 4.74%Operating margin, FY2022: 1.77%Operating margin, FY2023: 3.48%Operating margin, FY2024: 5.41%Operating margin, FY2025: 2.55%Net margin, FY2021: 2.91%Net margin, FY2022: 0.62%Net margin, FY2023: 2.30%Net margin, FY2024: 0.63%Net margin, FY2025: 0.82%FY2021FY2022FY2023FY2024FY2025
Gross margin FY2021 25.50%. Gross margin FY2022 24.95%. Gross margin FY2023 26.02%. Gross margin FY2024 25.70%. Gross margin FY2025 24.82%. Operating margin FY2021 4.74%. Operating margin FY2022 1.77%. Operating margin FY2023 3.48%. Operating margin FY2024 5.41%. Operating margin FY2025 2.55%. Net margin FY2021 2.91%. Net margin FY2022 0.62%. Net margin FY2023 2.30%. Net margin FY2024 0.63%. Net margin FY2025 0.82%.

Income trends

Revenue

11.14B JPY+5.06%

Operating income

284.18M JPY-50.44%

Net income

91.16M JPY+37.07%
Income trends across reported periods12.26B JPY7.81B JPY3.37B JPY−1.07B JPYRevenue, FY2021: 4.91B JPYRevenue, FY2022: 6.35B JPYRevenue, FY2023: 8.37B JPYRevenue, FY2024: 10.61B JPYRevenue, FY2025: 11.14B JPYOperating income, FY2021: 232.84M JPYOperating income, FY2022: 112.53M JPYOperating income, FY2023: 291.47M JPYOperating income, FY2024: 573.4M JPYOperating income, FY2025: 284.18M JPYNet income, FY2021: 142.76M JPYNet income, FY2022: 39.25M JPYNet income, FY2023: 192.71M JPYNet income, FY2024: 66.51M JPYNet income, FY2025: 91.16M JPYFY2021FY2022FY2023FY2024FY2025
Revenue FY2021 4.91B JPY. Revenue FY2022 6.35B JPY. Revenue FY2023 8.37B JPY. Revenue FY2024 10.61B JPY. Revenue FY2025 11.14B JPY. Operating income FY2021 232.84M JPY. Operating income FY2022 112.53M JPY. Operating income FY2023 291.47M JPY. Operating income FY2024 573.4M JPY. Operating income FY2025 284.18M JPY. Net income FY2021 142.76M JPY. Net income FY2022 39.25M JPY. Net income FY2023 192.71M JPY. Net income FY2024 66.51M JPY. Net income FY2025 91.16M JPY.
Metric (JPY)FY2025FY2024FY2023FY2022FY2021
Revenue11.14B JPY10.61B JPY8.37B JPY6.35B JPY4.91B JPY
Cost of goods sold8.38B JPY7.88B JPY6.19B JPY4.77B JPY3.66B JPY
Gross profit2.77B JPY2.73B JPY2.18B JPY1.59B JPY1.25B JPY
Selling, general, and administrative2.48B JPY2.15B JPY1.8B JPY1.42B JPY1B JPY
Operating expenses2.48B JPY2.15B JPY1.88B JPY1.47B JPY1.02B JPY
Interest income1.42M JPY171K JPY5K JPY6K JPY7K JPY
Interest expense1.06M JPY
Depreciation and amortization74.72M JPY90.81M JPY120.13M JPY55.93M JPY14.75M JPY
Operating income284.18M JPY573.4M JPY291.47M JPY112.53M JPY232.84M JPY
Net income91.16M JPY66.51M JPY192.71M JPY39.25M JPY142.76M JPY

Company facts updated Aug 24, 2026.

Earnings

Latest EPS result
-24.56

EPS: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly EPS actual values compared with estimates22.064.89-12.28-29.46Q3 '24Q4 '24Q1 '25Q2 '25Q3 '25Q1 '26Q2 '26Q3 '26
Q3 2024, reported Aug 14, 2024: actual -25.9, estimate —, surprise —, Comparison unavailable. Q4 2024, reported Nov 14, 2024: actual 13.59, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 14, 2025: actual 18.51, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 14, 2025: actual 10.35, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 18, 2025: actual -21.64, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual 17.59, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 14, 2026: actual 16.22, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 14, 2026: actual -24.56, estimate —, surprise —, Comparison unavailable.

Revenue: actual versus estimate

Recent quarterly results

ActualEstimate
Estimates unavailable
Quarterly Revenue actual values compared with estimates3.1B2.91B2.72B2.53BQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Q4 2024, reported Nov 14, 2024: actual 2.79B JPY, estimate —, surprise —, Comparison unavailable. Q1 2025, reported Feb 14, 2025: actual 2.84B JPY, estimate —, surprise —, Comparison unavailable. Q2 2025, reported May 14, 2025: actual 2.88B JPY, estimate —, surprise —, Comparison unavailable. Q3 2025, reported Aug 18, 2025: actual 2.65B JPY, estimate —, surprise —, Comparison unavailable. Q4 2025, reported Nov 14, 2025: actual 2.77B JPY, estimate —, surprise —, Comparison unavailable. Q1 2026, reported Feb 13, 2026: actual 2.86B JPY, estimate —, surprise —, Comparison unavailable. Q2 2026, reported May 14, 2026: actual 2.98B JPY, estimate —, surprise —, Comparison unavailable. Q3 2026, reported Aug 14, 2026: actual 2.8B JPY, estimate —, surprise —, Comparison unavailable.

Corporate actions

Corporate action history

Stock split

Effective Dec 16, 2020

4:1

6563.T peers

Continue in GoAI

Research 6563.T

research.disclaimer