MIRARTH Real Estate Investment Corporation

MIRARTH Real Estate Investment Corporation

75,200.00
JPY
-300.00
(-0.40%)
85.98BMarket Cap
MIRARTH Real Estate Investment Corporation
TSE:3492
(Tokyo Stock Exchange)

Recent

price

75,200.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2018
2019
2020
2021
2022
2023
2024
2025
TTM
JPY
1,092.41
14,604.04
12,607.98
12,834.57
13,175.59
11,282.31
9,165.71
12,001.09
- -
Revenue per Share
97.7
8,078.74
6,718.93
6,573.6
6,222
5,384.12
4,397.7
5,884.83
- -
Basic EPS, GAAP
-191,230.38
12,647.04
-39,731.13
6,431.76
-41,067.7
-23,283.67
-15,259.58
-20,067.87
- -
Free Cash Flow per Basic Share
- -
3,488.14
7,201.46
6,125.49
5,654.86
5,206.7
4,041.06
5,112.71
- -
Dividend per Share
92,652.8
97,036.69
100,656.34
101,156.72
103,052.62
101,828.08
87,047.87
99,226.39
99,226.39
Book Value per Share
92,652.8
97,023.16
99,009.71
101,151.36
103,048.51
101,826.57
87,046.46
99,225.4
99,225.4
Tangible Book Value per Share
- -
- -
- -
- -
1
1
1
1
1
Basic Weighted Avg Shares
377
5,046
5,827
5,936
7,576
7,499
8,292
10,931
- -
Sales/Revenue/Turnover
53.15
60.88
60.47
59.75
55.31
58.02
58.47
61.56
- -
Operating Margin (%)
78
500
653
661
882
1,018
1,161
1,439
- -
Depreciation Expense
34
2,791
3,105
3,040
3,578
3,579
3,978
5,360
- -
Net Income, GAAP
5.28
0.07
0.06
2.63
0.8
1.42
1.29
2.6
- -
Effective Tax Rate (%)
8.94
55.32
53.29
51.22
47.22
47.72
47.98
49.04
- -
Profit Margin (%)
-724
-14,121
-4,193
-4,249
-1,057
-3,134
-10,159
-5,552
-5,552
Working Capital
30,000
15,000
33,400
33,450
51,300
57,600
59,620
76,820
76,820
LT Debt
32,012
33,526
46,554
46,785
59,255
70,397
78,746
90,377
90,377
Total Equity
- -
4.51
4.41
3.83
4
3.36
3.26
3.88
- -
Return on Invested Capital (%)
- -
4.34
4.21
3.67
3.79
3.17
3.07
3.69
- -
Return on Capital (%)
- -
8.52
7.76
6.51
6.75
5.52
5.33
6.34
- -
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Aug'24
Feb'25
Aug'25
ST Debt
17,400
16,600
14,400
LT Borrowings
59,620
74,620
76,820
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
1
1
1
Market Capitalization
85,126
77,693
85,981

Working Capital

JPY

•

in mil. unless spec.
Aug'24
Feb'25
Aug'25
Total Current Assets
8,083
9,976
9,887
Cash, Cash Equivalents & STI
4,723
6,262
6,114
Accounts Receivable, Net
146
199
244
Inventories
- -
- -
- -
Total Current Liabilities
18,242
17,670
15,439
Payables & Accruals
- -
- -
- -
ST Debt
17,400
16,600
14,400
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
14.52%
14.77%
Free Cash Flow
- -
-204.58%
32.41%
Net Income, GAAP
- -
12.3%
34.73%
Sales/Revenue/Turnover
- -
14.18%
31.83%
Total Cash Common Dividend
- -
7.87%
27.38%

Semi-annual Revenue

JPY

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
7,499
2024
- -
- -
8,292
2025
- -
- -
10,931

Semi-annual Earnings Per Share

JPY

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
5,384.12
2024
- -
- -
4,397.7
2025
- -
- -
5,884.83

Semi-annual Dividends Per Share

JPY

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
5,206.7
2024
- -
- -
4,041.06
2025
- -
- -
5,112.71
Business
Takara Leben Real Estate Investment Corporation is a Japan-based real estate investment trust (REIT) primarily engaged in investing in and managing a diversified portfolio of real estate assets including office buildings, residential properties, hotels, and commercial facilities. Its core products and services encompass ownership and leasing of real estate properties, real estate lease rights, superficies, and trust beneficiary rights, with major property holdings such as NT Building, Higashi Ikebukuro Central Place, Omiya NSD Building, Nagoya Center Plaza Building, Amare Tokaido, J City Hatchobori, Dormy Inn Matsuyama, and Hotel Sunshine Utsunomiya. The company focuses on properties mainly located in the four major economic zones of Japan, with additional investments in regional core cities. The asset management is carried out by Takara PAG Real Estate Advisory Ltd. The corporation was founded in 2017 and is headquartered in Japan. Recently, Takara Leben Real Estate Investment Corporation has made significant strategic moves including the acquisition of three hotels in Japan for approximately JPY 15.25 billion, expanding its portfolio from three hotels with 482 rooms to six hotels with 982 rooms. Notable acquisitions include the Hotel Livemax Shinjuku Kabukicho Meijidori and APA Hotel Kamataeki-Higashi in Tokyo, and Quintessa Hotel Sapporo in Hokkaido. In addition, the company executed a capital increase along with additional borrowings in March 2024 to acquire seven new properties valued at JPY 17.2 billion, aiming at portfolio diversification and increasing residential assets, including newly built rental housing developed by Takara Leben Co., Ltd., a sponsor under the MIRARTH Holdings group. This has resulted in raising the residential asset portfolio ratio to about 39% and reducing the average building age to roughly 17.7 years. The company also undertakes steady property acquisitions to strengthen its asset base and maintain stable earnings from mid- to long-term perspectives. Takara Leben Real Estate Investment Corporation targets diversified real estate sectors such as office spaces, residential housing including condominiums and rental apartments, hotel accommodation, and retail properties within Japan. It caters to institutional investors and other real estate market participants seeking stable returns and asset growth through diversified property holdings. The company is part of the MIRARTH Group, with sponsors including Takara Leben Co., Ltd., PAG Investment Management Limited, Kyoritsu Maintenance Co., Ltd., and Yamada Holdings Co., Ltd. It is publicly listed on the Tokyo Stock Exchange's Real Estate Investment Trust Securities Market since July 2018. Overall, Takara Leben Real Estate Investment Corporation positions itself as a diversified J-REIT focused on sustainable growth and stable earnings through active portfolio management, strategic property acquisitions, and leveraging sponsor expertise in residential development and real estate asset management in Japan. Its recent expansion activities and strategic funding rounds underpin its ongoing efforts to enhance portfolio diversification and operational efficiency.