Data is not available at this time.
Mitani Corporation operates as a diversified conglomerate with core operations spanning information systems, construction materials, energy, and ancillary services in Japan and internationally. The company's information systems segment provides end-to-end IT solutions, including system integration, software development, and network management, catering to businesses seeking digital transformation. Its construction materials division supplies cement, aluminum sashes, and other building products, positioning it as a key player in Japan's infrastructure sector. The energy business focuses on oil, LPG, and renewable energy solutions, leveraging Japan's energy transition trends. Mitani's diversified portfolio mitigates sector-specific risks while allowing cross-industry synergies. The company maintains a strong regional presence in Fukui, with operations extending to niche markets like nursing care and automotive services. Its long-established history since 1914 provides brand credibility, though competition remains intense in each segment. Mitani's ability to integrate traditional industries with modern IT solutions differentiates it from pure-play competitors.
Mitani reported revenue of ¥324.8 billion for FY2024, with net income of ¥18.2 billion, reflecting a net margin of approximately 5.6%. Operating cash flow stood at ¥31.6 billion, demonstrating solid cash conversion. Capital expenditures of ¥4.6 billion suggest moderate reinvestment, with a focus on maintaining rather than aggressively expanding operations. The company's diversified revenue streams contribute to stable profitability across economic cycles.
Diluted EPS of ¥203.54 indicates consistent earnings generation, supported by the company's capital-light IT services and stable construction materials demand. The modest capital expenditure relative to operating cash flow highlights efficient asset utilization. Mitani's ability to maintain profitability across its conglomerate structure points to disciplined cost management and operational integration.
The balance sheet remains robust with ¥120.2 billion in cash and equivalents against ¥7 billion in total debt, indicating strong liquidity. This conservative leverage position provides flexibility for strategic investments or weathering sector downturns. The net cash position underscores financial stability despite operating in capital-intensive industries like construction and energy.
While specific growth rates aren't disclosed, the company's involvement in renewable energy and IT services aligns with Japan's structural growth areas. A dividend of ¥63 per share represents a payout ratio of approximately 31% of net income, balancing shareholder returns with retained earnings for business development. The stable dividend reflects Mitani's mature market position.
At a market cap of ¥169.8 billion, the company trades at approximately 9.3x net income. The low beta of 0.383 suggests the market perceives Mitani as relatively defensive, likely due to its diversified operations and essential service offerings. Valuation appears reasonable given the stable earnings profile and strong balance sheet.
Mitani's main strengths lie in its diversified business model and regional market knowledge. The company is well-positioned to benefit from Japan's digitalization and energy transition trends, though growth may be tempered by the mature nature of its core markets. Maintaining operational efficiency while selectively investing in higher-growth segments like renewable energy will be key to long-term value creation.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |