Mirai Works, Inc. (6563) AI Stock Analysis

Mirai Works, Inc.

(TSE/TYO:6563)

Select Model

Rating:53Neutral

Price Target:JPY 494.00▲(14.62% Upside)

Action:reiterated

Date:08/18/26

The overall score of 53 reflects a company with a fortress-like balance sheet but significant operational headwinds. The primary strength is its zero-debt, high-equity financial position, which provides stability. However, this is offset by a sharp drop in cash flow generation and thin profitability, which are the most significant risks. Technical trends are weak, with the stock trading below all major moving averages, and the valuation is not attractive enough to compensate for these challenges.

Positive Factors

Multi-year revenue expansionSustained revenue growth indicates continued demand for Mirai Works’ professional talent-matching services. If maintained, this expanding activity can improve platform scale and support stronger operating leverage over the next several quarters.

Negative Factors

Severe margin compressionProfitability has weakened despite revenue growth, indicating possible cost inflation, pricing pressure, or an unfavorable service mix. Persistently thin margins reduce the buffer against execution setbacks and limit the earnings benefit from further sales expansion.

Mirai Works, Inc. (6563) vs. iShares MSCI Japan ETF (EWJ)

Market Cap: JPY 2.30B
Dividend Yield: ―
Average Volume (3M): 12.59K
Price to Earnings (P/E): 23.0
Beta (1Y): 0.70
Revenue Growth: 2.34%
EPS Growth: -9.63%
Country: Japan
Employees: 193
Sector: General
Sector Strength: 55
Industry: Staffing & Employment Services

Mirai Works, Inc. Business Overview & Revenue Model

Company Description

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.j...

How the Company Makes Money

null

Mirai Works, Inc. Financial Statement Overview

Summary

Financial performance is mixed. The balance sheet is exceptionally strong (Score 92) with zero debt and growing equity. However, the income statement (Score 48) shows thin margins, and the cash flow statement (Score 35) reveals a sharp decline in operating cash generation in FY2025. The overall financial health is supported by a robust capital structure but weighed down by weak profitability and deteriorating cash flows.

Income Statement

48Neutral

Balance Sheet

92Very Positive

Cash Flow

35Negative

Financial statement breakdown
Breakdown	TTM	Sep 2025	Sep 2024	Sep 2023	Sep 2022	Sep 2021
Income Statement
Total Revenue	11.42B	11.14B	10.61B	8.37B	6.35B	4.91B
Gross Profit	2.93B	2.77B	2.73B	2.18B	1.59B	1.25B
EBITDA	350.40M	277.24M	333.55M	417.73M	168.45M	247.58M
Net Income	99.56M	91.16M	66.51M	192.71M	39.25M	142.76M
Balance Sheet
Total Assets	3.28B	3.11B	3.32B	2.76B	2.19B	1.82B
Cash, Cash Equivalents and Short-Term Investments	1.76B	1.45B	1.57B	881.90M	824.73M	1.13B
Total Debt	0	0	0	0	0	0
Total Liabilities	1.87B	1.80B	2.02B	1.55B	1.25B	850.86M
Stockholders Equity	1.41B	1.31B	1.30B	1.21B	936.93M	973.18M
Cash Flow
Free Cash Flow	0	118.13M	720.92M	269.94M	114.13M	204.32M
Operating Cash Flow	0	123.42M	748.31M	310.91M	210.97M	218.32M
Investing Cash Flow	0	-162.52M	-80.40M	-285.37M	-525.82M	-13.25M
Financing Cash Flow	0	-85.03M	18.90M	36.00M	-76.04M	16.80M

Mirai Works, Inc. Technical Analysis

Technical Analysis SentimentNegative

Last Price431.00

Price Trends

50DMA455.68Negative

100DMA473.65Negative

200DMA533.00Negative

Market Momentum

MACD-5.13Positive

RSI38.21Neutral

STOCH41.98Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For JP:6563, the sentiment is Negative. The current price of 431.00 is below the 20-day moving average (MA) of 445.95, below the 50-day MA of 455.68, and below the 200-day MA of 533.00, indicating a bearish trend. The MACD of -5.13 indicates Positive momentum. The RSI at 38.21 is Neutral, neither overbought nor oversold. The STOCH value of 41.98 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Negative sentiment for JP:6563.

Mirai Works, Inc. Peers Comparison

Overall Rating

UnderperformOutperform

Sector (55)

Financial Indicators

JP:6563 against its peers
Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
JP:6539	84Outperform	JPY 24.47B	24.13	―	5.72%	1.27%	-2.58%
JP:6551	73Outperform	JPY 5.26B	9.79	―	3.27%	-1.19%	53.47%
JP:3991	71Outperform	JPY 7.95B	5.50	―	2.39%	-8.80%	33.17%
JP:3900	59Neutral	JPY 10.40B	-14.10	―	―	1.74%	-199.70%
Sector *	55Neutral	$6.65B	3.83	-15.92%	6.20%	10.91%	7.18%
JP:6563	53Neutral	JPY 2.38B	23.01	―	―	2.34%	-9.63%
JP:9331	43Neutral	JPY 1.02B	292.65	―	―	-2.93%	―

* General Sector Average

Performance Comparison

JP:6563 and its peers over the selected period
Ticker	Company Name	Price	Change	% Change
JP:6563	Mirai Works, Inc.	439.00	-161.00	-26.83%
JP:3900	CrowdWorks, Inc.	657.00	-171.00	-20.65%
JP:3991	Wantedly, Inc.	836.00	-288.53	-25.66%
JP:6539	MATCHING SERVICE JAPAN CO.LTD.	979.00	31.90	3.37%
JP:6551	Tsunagu Group Holdings, Inc.	611.00	-164.49	-21.21%
JP:9331	Caster Co. Ltd.	518.00	-212.00	-29.04%

Glossary

BuyA stock rated as a "Buy" is expected to perform better than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock is likely to deliver higher returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.

HoldA stock rated as a "Hold" is expected to perform in line with the overall market or a specific benchmark. This rating indicates that the stock is neither particularly compelling nor unfavorable for investment. Note: This is not investment advice; please consult a financial advisor before making investment decisions.

SellA stock rated as a "Sell" is expected to perform worse than the overall market or a specific benchmark over the near-to-medium term. This rating suggests the stock may deliver lower returns compared to other stocks in the same sector or market index. Note: This is not investment advice; please consult a financial advisor before making investment decisions.

Disclaimer

This AI Analyst Stock Report is automatically generated by our AI systems using advanced algorithms and publicly available financial, technical, and market data. While the information provided aims to be accurate and insightful, it is intended for informational purposes only and should not be considered financial advice. Any content created by an AI (Artificial Intelligence) system may contain inaccuracies and/or contain errors. Investing in stocks carries inherent risks, and past performance is not indicative of future results. This report does not account for your personal financial circumstances, objectives, or risk tolerance. Always conduct your own research or consult with a qualified financial advisor before making investment decisions. The analysis and recommendations provided are based on historical and current data and may not fully reflect future market conditions or unexpected developments. Neither the creators of this report nor its affiliated entities guarantee the accuracy, completeness, or reliability of the information presented. Use this report at your own discretion and risk.

Date of analysis: Aug 18, 2026

Mirai Works, Inc. AI Stock Analysis