GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » MIRAI Corp (TSE:3476) » Definitions » Altman Z-Score

MIRAI (TSE:3476) Altman Z-Score : 0.68 (As of May. 12, 2024)


View and export this data going back to 2016. Start your Free Trial

What is MIRAI Altman Z-Score?

The Altman Z-Score is a model designed to predict the likelihood of a company going bankrupt within the next two years. Created by American finance professor Edward Altman in 1968, the model is specifically designed for publicly traded manufacturing companies with assets greater than $1 million.

Warning Sign:

Altman Z-score of 0.68 is in distress zone. This implies bankruptcy possibility in the next two years.

MIRAI has a Altman Z-Score of 0.68, indicating it is in Distress Zones. This implies bankrupcy possibility in the next two years.

The zones of discrimination were as such:

When Altman Z-Score <= 1.8, it is in Distress Zones.
When Altman Z-Score >= 3, it is in Safe Zones.
When Altman Z-Score is between 1.8 and 3, it is in Grey Zones.

The historical rank and industry rank for MIRAI's Altman Z-Score or its related term are showing as below:

TSE:3476' s Altman Z-Score Range Over the Past 10 Years
Min: 0.5   Med: 0.72   Max: 0.99
Current: 0.68

During the past 7 years, MIRAI's highest Altman Z-Score was 0.99. The lowest was 0.50. And the median was 0.72.


MIRAI Altman Z-Score Historical Data

The historical data trend for MIRAI's Altman Z-Score 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.

* Premium members only.

MIRAI Altman Z-Score Chart

MIRAI Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22
Altman Z-Score
Get a 7-Day Free Trial 0.74 0.99 0.64 0.74 0.70

MIRAI Semi-Annual Data
May16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23
Altman Z-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - 0.74 - 0.70 -

Competitive Comparison of MIRAI's Altman Z-Score

For the REIT - Diversified subindustry, MIRAI's Altman Z-Score, along with its competitors' market caps and Altman Z-Score 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's Altman Z-Score Distribution in the REITs Industry

For the REITs industry and Real Estate sector, MIRAI's Altman Z-Score distribution charts can be found below:

* The bar in red indicates where MIRAI's Altman Z-Score falls into.



MIRAI Altman Z-Score Calculation

Altman Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.

MIRAI's Altman Z-Score for today is calculated with this formula:

Z=1.2*X1+1.4*X2+3.3*X3+0.6*X4+1.0*X5
=1.2*-0.0299+1.4*0.0135+3.3*0.0291+0.6*0.8909+1.0*0.0633
=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. GuruFocus does not calculate Altman Z-Score when X4 or X5 value is 0.

Trailing Twelve Months (TTM) ended in Oct. 2022:
Total Assets was 円172,793 Mil.
Total Current Assets was 円7,541 Mil.
Total Current Liabilities was 円12,711 Mil.
Retained Earnings was 円2,328 Mil.
Pre-Tax Income was 円4,570 Mil.
Interest Expense was 円-461 Mil.
Revenue was 円10,941 Mil.
Market Cap (Today) was 円81,752 Mil.
Total Liabilities was 円91,765 Mil.

* Note that for stock reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data.

X1=Working Capital/Total Assets
=(Total Current Assets - Total Current Liabilities)/Total Assets
=(7541.307 - 12711.092)/172792.696
=-0.0299

X2=Retained Earnings/Total Assets
=2328.117/172792.696
=0.0135

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(4570.396 - -461.476)/172792.696
=0.0291

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=81751.956/91764.63
=0.8909

X5=Revenue/Total Assets
=10941.393/172792.696
=0.0633

The zones of discrimination were as such:

Distress Zones - 1.81 < Grey Zones < 2.99 - Safe Zones

MIRAI has a Altman Z-Score of 0.68 indicating it is in Distress Zones.

Study by Altman found that companies that are in Distress Zone have more than 80% of chances of bankruptcy in two years.


MIRAI  (TSE:3476) Altman Z-Score Explanation

X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.

X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.

X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firm's assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.

X4, Market Value of Equity/Book Value of Total Liabilities (MVE/TL): The measure shows how much the firm's assets can decline in value (measured by market value of equity plus debt) before the liabilities exceed the assets and the firm becomes insolvent.

X5, Revenue/Total Assets (S/TA): The capital-turnover ratio is a standard financial ratio illustrating the sales generating ability of the firm's assets.

Read more about Altman Z-Score and the original research.


Be Aware

Altman Z-Score does not apply to financial companies.


MIRAI Altman Z-Score Related Terms

Thank you for viewing the detailed overview of MIRAI's Altman Z-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


MIRAI (TSE:3476) Business Description

Traded in Other Exchanges
N/A
Address
No. 2, No. 1, Nishikamada, Chiyoda-ku, Tokyo, JPN, 101-0065
MIRAI Corp is a Japanese real estate investment trust. The company invests in diversified portfolio of real estate properties including office buildings, retail properties and hotel.

MIRAI (TSE:3476) Headlines

No Headlines