|
Market Closed -
Japan Exchange
05:30:00 29/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 995.00 JPY | -0.40% |
|
-0.30% | +51.22% |
| 28/10 | EQT, Bain $5 billion Kakaku showdown heralds contested Japan buyout era | RE |
| 15/09 | Leopalace21 Cancels Dividend Plans Following K891's Tender Offer | MT |
Company Valuation: Leopalace21 Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 66,437 | 117,472 | 164,248 | 185,534 | 201,742 | 316,154 | - | - |
| Change | - | 76.82% | 39.82% | 12.96% | 8.74% | 56.71% | - | - |
| Enterprise Value (EV) 1 | 53,757 | 95,760 | 126,500 | 127,126 | 176,434 | 271,310 | 316,154 | 232,151 |
| Change | - | 78.14% | 32.1% | 0.49% | 38.79% | 53.77% | 16.53% | -26.57% |
| P/E | 5.6x | 5.93x | 3.95x | 10.4x | 14.1x | 13.1x | 11.9x | 11.1x |
| PBR | 62.2x | 4.87x | 2.57x | 2.28x | 4.96x | 5.35x | 4.11x | 3.34x |
| PEG | - | 0.1x | 0x | -0.2x | -0.7x | 0.2x | 1.19x | 1.55x |
| Capitalization / Revenue | 0.17x | 0.29x | 0.39x | 0.43x | 0.45x | 0.68x | 0.66x | 0.65x |
| EV / Revenue | 0.13x | 0.24x | 0.3x | 0.29x | 0.4x | 0.58x | 0.66x | 0.48x |
| EV / EBITDA | - | - | 4.52x | - | 4.5x | 6.41x | - | 4.77x |
| EV / EBIT | 30.3x | 9.69x | 5.43x | 4.35x | 4.91x | 6.94x | 7.28x | 4.97x |
| EV / FCF | -15x | 9.93x | 6.25x | 5.03x | 4.69x | 13.6x | 16.6x | 10.5x |
| FCF Yield | -6.65% | 10.1% | 16% | 19.9% | 21.3% | 7.37% | 6.01% | 9.56% |
| Dividend per Share 2 | - | - | 5 | 10 | 10 | 18.5 | 28.5 | 34 |
| Rate of return | - | - | 0.97% | 1.71% | 1.57% | 1.86% | 2.86% | 3.42% |
| EPS 2 | 36.04 | 60.22 | 130.9 | 56.22 | 45.14 | 75.8 | 83.35 | 89.3 |
| Distribution rate | - | - | 3.82% | 17.8% | 22.2% | 24.4% | 34.2% | 38.1% |
| Net sales 1 | 398,366 | 406,449 | 422,671 | 431,831 | 444,820 | 466,950 | 482,250 | 488,300 |
| EBITDA 1 | - | - | 27,974 | - | 39,211 | 42,350 | - | 48,650 |
| EBIT 1 | 1,774 | 9,879 | 23,313 | 29,231 | 35,966 | 39,100 | 43,450 | 46,700 |
| Net income 1 | 11,854 | 19,810 | 42,062 | 17,861 | 14,933 | 24,100 | 26,500 | 28,400 |
| Net Debt 1 | -12,680 | -21,712 | -37,748 | -58,408 | -25,308 | -44,844 | - | -84,003 |
| Reference price 2 | 202.00 | 357.00 | 517.00 | 584.00 | 635.00 | 995.00 | 995.00 | 995.00 |
| Nbr of stocks (in thousands) | 328,896 | 329,054 | 317,695 | 317,695 | 317,704 | 317,743 | - | - |
| Announcement Date | 16/5/22 | 12/5/23 | 10/5/24 | 9/5/25 | 15/5/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.18x | 0.58x | 6.44x | 1.85% | 2.01B | |
| 65.15x | - | - | - | 69.9B | |
| 12.5x | 4.38x | 11.24x | 3.85% | 39.6B | |
| 18.33x | 4.01x | 16.12x | 1.34% | 28.21B | |
| 5.68x | 0.75x | 1.56x | 8.71% | 27.62B | |
| 14.35x | 3.14x | 15.02x | 2.44% | 26.41B | |
| 8.02x | 1.47x | 8.22x | 4.41% | 26.72B | |
| 10.23x | 2.01x | 7.74x | 4.1% | 20.57B | |
| 8.43x | 2.96x | 6.93x | -.--% | 20.18B | |
| 13.05x | 6.39x | 16.81x | 1.67% | 18.65B | |
| Average | 16.89x | 2.85x | 10.01x | 3.15% | 27.99B | |
| Weighted average by Cap. | 24.89x | 3.10x | 10.41x | 3.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8848 Stock
- Valuation Leopalace21 Corporation
Select your edition
All financial news and data tailored to specific country editions
