Mirai Works (TSE:6563) ROIC %: 45.56% (As of Mar. 2026)


TSE:6563 Mirai Works Inc TSE:6563
76 GF Score
Price 円494.00
GF Value 円1,071.29
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Mirai Works ROIC %?

Mirai Works TSE:6563 +2.07% 76 ROIC % is 45.56% as of Mar. 2026. GuruFocus rates TSE:6563 with a GF Score™ of 76/100 and a GF Value™ of 円1,071.29 (Significantly Undervalued). The stock has 1 warning sign investors should review.

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. Mirai Works's annualized return on invested capital (ROIC %) for the quarter that ended in Mar. 2026 was 45.56%.

As of today (2026-07-05), Mirai Works's WACC % is 2.11%. Mirai Works's ROIC % is 19.73% (calculated using TTM income statement data). Mirai Works generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.


Mirai Works  (TSE:6563) ROIC % Explanation

ROIC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROIC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Mirai Works's WACC % is 2.11%. Mirai Works's ROIC % is 19.73% (calculated using TTM income statement data). Mirai Works generates higher returns on investment than it costs the company to raise the capital needed for that investment. It is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases.


Be Aware

Like ROE % and ROA %, ROIC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.


Mirai Works ROIC % Related Terms


Mirai Works ROIC % Historical Data

* Premium members only.

The historical data trend for Mirai Works's ROIC % 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.

Mirai Works ROIC % Chart

Mirai Works Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
ROIC %
Get a 7-Day Free Trial Premium Member Only Premium Member Only 77.90 12.43 25.32 21.42 19.27

Mirai Works Semi-Annual Data
Sep15 Sep16 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
ROIC % 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 27.15 0.00 42.58 9.03 45.56

TSE:6563 vs KFY, RHI, TNET: ROIC % Comparison

For the Staffing & Employment Services subindustry, Mirai Works's ROIC %, along with its competitors' market caps and ROIC % 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.


Mirai Works ROIC % vs Business Services Industry

For the Business Services industry and Industrials sector, Mirai Works's ROIC % distribution charts can be found below:

* The bar in red indicates where Mirai Works's ROIC % falls into.


TSE:6563
76GF Score
Mirai Works Inc TSE:6563
ROIC % is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mirai Works ROIC % Calculation

Mirai Works's annualized Return on Invested Capital (ROIC %) for the fiscal year that ended in Sep. 2025 is calculated as:

ROIC % (A: Sep. 2025 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (A: Sep. 2024 ) + Invested Capital (A: Sep. 2025 ))/ count )
=284.179 * ( 1 - 54.98% )/( (582.054 + 745.616)/ 2 )
=127.9373858/663.835
=19.27 %

where

Invested Capital(A: Sep. 2024 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=3320.161 - 1807.712 - ( 1571.864 - max(0, 2019.854 - 2950.249+1571.864))
=582.054

Invested Capital(A: Sep. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=3105.49 - 1408.638 - ( 1447.732 - max(0, 1798.742 - 2749.978+1447.732))
=745.616

Mirai Works's annualized Return on Invested Capital (ROIC %) for the quarter that ended in Mar. 2026 is calculated as:

ROIC % (Q: Mar. 2026 )
=NOPAT/Average Invested Capital
=Operating Income * ( 1 - Tax Rate % )/( (Invested Capital (Q: Sep. 2025 ) + Invested Capital (Q: Mar. 2026 ))/ count )
=506.242 * ( 1 - 31.45% )/( (745.616 + 777.922)/ 2 )
=347.028891/761.769
=45.56 %

where

Invested Capital(Q: Sep. 2025 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=3105.49 - 1408.638 - ( 1447.732 - max(0, 1798.742 - 2749.978+1447.732))
=745.616

Invested Capital(Q: Mar. 2026 )
=Total Assets - Accounts Payable & Accrued Expense - Excess Cash
=Total Assets - Accounts Payable & Accrued Expense - ( Cash, Cash Equivalents, Marketable Securities - max(0, Total Current Liabilities - Total Current Assets+Cash, Cash Equivalents, Marketable Securities))
=3534.476 - 1614.702 - ( 1571.56 - max(0, 2000.766 - 3142.618+1571.56))
=777.922

Note: The Operating Income data used here is two times the semi-annual (Mar. 2026) data. The tax rate is limited to between 0% and 100%.

* 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.

Frequently Asked Questions Learn more about ROIC % →
What does a ROIC % of 45.56% mean?
Mirai Works (TSE:6563) has a ROIC % of 45.56% as of Mar. 2026. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on Mirai Works and its competitors.
Is Mirai Works' ROIC % too high?
Mirai Works' current ROIC % is 45.56%. The Business Services industry median ROIC % is 5.99. Mirai Works' value of 45.56% is 660.6% above this industry median. Overall, Mirai Works has a GF Score™ of 76/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Mirai Works' ROIC % compare to KFY and RHI?
Mirai Works' ROIC % of 45.56% can be compared against companies in the Business Services industry. The industry median ROIC % is 5.99. Mirai Works' value of 45.56% is 660.6% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good ROIC % for a Business Services company?
The median ROIC % among Business Services companies is 5.99, based on 1,073 companies in the industry. Companies in the top quartile (top 25%) have a ROIC % significantly above this median, while those in the bottom quartile fall well below. However, ROIC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Mirai Works's current ROIC % of 45.56% is 660.6% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high ROIC % mean?
A high ROIC % can signal that a stock is expensive relative to its fundamentals. Return on invested capital is the ratio of current-period net income to average two-period invested capital. View historical data on Mirai Works and its competitors. For the Business Services industry, the median ROIC % is 5.99 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Mirai Works's current ROIC % is 45.56%. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mirai Works stock overvalued right now?
Based on GuruFocus' analysis, Mirai Works (TSE:6563) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,071.29, compared to a current price of 円494.00 — trading 53.9% below its estimated fair value. The current ROIC % is 45.56% and 660.6% above the Business Services industry median of 5.99. Mirai Works' overall GF Score™ is 76/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is ROIC % calculated?
ROIC % is calculated from a company's financial statements. For Mirai Works (TSE:6563), the current ROIC % is 45.56% 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 Mirai Works (TSE:6563) Overvalued in 2026?

Based on GuruFocus' analysis, Mirai Works stock appears to be undervalued. The current stock price of 円494.00 is trading 53.9% below its estimated GF Value™ of 円1,071.29. GuruFocus considers Mirai Works to be Significantly Undervalued.

Key valuation signals for TSE:6563:

  • ROIC %: 45.56%
  • GF Value™: 円1,071.29 vs. price of 円494.00 (53.9% below fair value)
  • GF Score™: 76/100 with 1 warning sign
  • Industry Position: 660.6% above the Business Services median

No single metric tells the full story. See the TSE:6563 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mirai Works Business Description

Address 4-1-13 Toranomon, 2F Prime Terrace Kamiyacho, Minato-ku, Tokyo, JPN, 105-0001
Mirai Works Inc is a Japanese company engaged in providing procurement support for human resources.
76GF Score

Get the complete analysis for TSE:6563

ROIC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

円494.00
Price
円1,071.29
GF Value