MIRAIT One (TSE:1417) Cyclically Adjusted Revenue per Share: 円5,126.29 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:1417 MIRAIT One Corp TSE:1417
85 GF Score
Price 円3,500.00
GF Value 円2,590.03
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is MIRAIT One Cyclically Adjusted Revenue per Share?

MIRAIT One TSE:1417 +0.49% 85 Cyclically Adjusted Revenue per Share is 円5,126.29 as of Mar. 2026. GuruFocus rates TSE:1417 with a GF Score™ of 85/100 and a GF Value™ of 円2,590.03 (Significantly Overvalued). The stock has 2 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

MIRAIT One's adjusted revenue per share for the three months ended in Mar. 2026 was 円2,139.075. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is 円5,126.29 for the trailing ten years ended in Mar. 2026.

During the past 12 months, MIRAIT One's average Cyclically Adjusted Revenue Growth Rate was 7.70% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 8.00% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 7.40% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of MIRAIT One was 8.00% per year. The lowest was 6.60% per year. And the median was 7.70% per year.

As of today (2026-08-07), MIRAIT One's current stock price is 円3500.00. MIRAIT One's Cyclically Adjusted Revenue per Share for the quarter that ended in Mar. 2026 was 円5,126.29. MIRAIT One's Cyclically Adjusted PS Ratio of today is 0.68.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of MIRAIT One was 0.80. The lowest was 0.36. And the median was 0.48.


MIRAIT One  (TSE:1417) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

MIRAIT One's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=3500.00/5126.29
=0.68

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of MIRAIT One was 0.80. The lowest was 0.36. And the median was 0.48.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


MIRAIT One Cyclically Adjusted Revenue per Share Related Terms


MIRAIT One Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for MIRAIT One's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

MIRAIT One Cyclically Adjusted Revenue per Share Chart

MIRAIT One Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 3,809.32 4,069.21 4,355.12 4,760.83 5,126.29

MIRAIT One Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 4,760.83 4,849.95 4,932.58 5,062.74 5,126.29

TSE:1417 vs PWR, FIX, EME: Cyclically Adjusted Revenue per Share Comparison

For the Engineering & Construction subindustry, MIRAIT One's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


MIRAIT One Cyclically Adjusted PS Ratio vs Construction Industry

For the Construction industry and Industrials sector, MIRAIT One's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where MIRAIT One's Cyclically Adjusted PS Ratio falls into.


TSE:1417
85GF Score
MIRAIT One Corp TSE:1417
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

MIRAIT One Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, MIRAIT One's adjusted Revenue per Share data for the three months ended in Mar. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=2139.075/112.7000*112.7000
=2,139.075

Current CPI (Mar. 2026) = 112.7000.

MIRAIT One Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201606 574.032 98.100 659.464
201609 739.767 98.000 850.732
201612 795.908 98.400 911.573
201703 1,229.499 98.100 1,412.483
201706 656.021 98.500 750.595
201709 794.061 98.800 905.776
201712 813.306 99.400 922.129
201803 1,166.603 99.200 1,325.364
201806 721.941 99.200 820.189
201809 811.861 99.900 915.883
201812 892.939 99.700 1,009.370
201903 1,287.117 99.700 1,454.946
201906 732.695 99.800 827.402
201909 894.593 100.100 1,007.199
201912 978.544 100.500 1,097.332
202003 1,421.843 100.300 1,597.624
202006 834.026 99.900 940.888
202009 948.046 99.900 1,069.517
202012 1,068.427 99.300 1,212.605
202103 1,569.511 99.900 1,770.610
202106 993.047 99.500 1,124.788
202109 1,108.792 100.100 1,248.360
202112 1,123.168 100.100 1,264.546
202203 1,463.020 101.100 1,630.884
202206 965.311 101.800 1,068.669
202209 1,087.888 103.100 1,189.185
202212 1,214.794 104.100 1,315.152
202303 1,688.130 104.400 1,822.340
202306 1,054.418 105.200 1,129.590
202309 1,225.952 106.200 1,300.987
202312 1,359.718 106.800 1,434.834
202403 1,884.137 107.200 1,980.804
202406 1,282.200 108.200 1,335.526
202409 1,453.841 108.900 1,504.572
202412 1,615.791 110.700 1,644.983
202503 2,003.859 111.100 2,032.717
202506 1,355.392 111.700 1,367.526
202509 1,540.363 112.000 1,549.990
202512 1,721.258 113.000 1,716.688
202603 2,139.075 112.700 2,139.075

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of 円5,126.29 mean?
MIRAIT One (TSE:1417) has a Cyclically Adjusted Revenue per Share of 円5,126.29 as of Mar. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on MIRAIT One and its competitors.
Is MIRAIT One's Cyclically Adjusted Revenue per Share too high?
MIRAIT One's current Cyclically Adjusted Revenue per Share is 円5,126.29. Overall, MIRAIT One has a GF Score™ of 85/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does MIRAIT One's Cyclically Adjusted Revenue per Share compare to PWR and FIX?
MIRAIT One's Cyclically Adjusted Revenue per Share of 円5,126.29 can be compared against companies in the Construction industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Construction company?
A good Cyclically Adjusted Revenue per Share depends on the Construction industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on MIRAIT One and its competitors. MIRAIT One's current Cyclically Adjusted Revenue per Share is 円5,126.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MIRAIT One stock overvalued right now?
Based on GuruFocus' analysis, MIRAIT One (TSE:1417) is currently considered Significantly Overvalued. The stock's GF Value™ is 円2,590.03, compared to a current price of 円3,500.00 — trading 35.1% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is 円5,126.29. MIRAIT One's overall GF Score™ is 85/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For MIRAIT One (TSE:1417), the current Cyclically Adjusted Revenue per Share is 円5,126.29 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is MIRAIT One (TSE:1417) Overvalued in 2026?

Based on GuruFocus' analysis, MIRAIT One stock appears to be overvalued. The current stock price of 円3,500.00 is trading 35.1% above its estimated GF Value™ of 円2,590.03. GuruFocus considers MIRAIT One to be Significantly Overvalued.

Key valuation signals for TSE:1417:

  • Cyclically Adjusted Revenue per Share: 円5,126.29
  • GF Value™: 円2,590.03 vs. price of 円3,500.00 (35.1% above fair value)
  • GF Score™: 85/100 with 2 warning signs

No single metric tells the full story. See the TSE:1417 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


MIRAIT One Business Description

Address 5-6-36 Toyosu, Koto-ku, Tokyo, JPN, 135-8111
MIRAIT One Corp is engaged in building and maintaining various social infrastructures including communication infrastructures. It is also involved in projects that contribute to local town and community development, as well as corporate DX and GX. It also engages in the construction and sales of solar power generation facilities; provides high-quality software and DX through virtualization; construction of broadband networks and ICT systems among others.
85GF Score

Get the complete analysis for TSE:1417

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円3,500.00
Price
円2,590.03
GF Value