Valuation Ledax Co.,Ltd.

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 19/06/2026 +03			5-day change	1st Jan Change
145.00 ^JPY	+0.69%		0.00%	-18.08%

15/07/25	Capital Gallery Co., Ltd. signed a letter of intent to acquire 50% stake in OSMIC Holdings Co., Ltd. from Leda Group Holdings Co.,Ltd. and Ledax Co.,Ltd. for approximately ¥100 million.	CI
09/10/24	Ledax Co.,Ltd. agreed to acquire Shinko Jidosha Co., Ltd. from Masakazu Shiira for ¥43.1 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	4,527	5,416	4,754	3,956	3,877	3,109
Change	-	19.63%	-12.22%	-16.79%	-2.01%	-19.79%
Enterprise Value (EV) ¹	1,281	2,674	3,213	2,855	1,957	2,110
Change	-	108.7%	20.17%	-11.15%	-31.47%	7.86%
P/E	28.9x	34.5x	-16.2x	-7.69x	53.1x	-16.6x
PBR	0.83x	0.97x	0.9x	0.84x	0.81x	0.67x
PEG	-	249.09x	0x	-0.1x	-0x	0x
Capitalization / Revenue	0.28x	0.34x	0.26x	0.21x	0.2x	0.16x
EV / Revenue	0.08x	0.17x	0.17x	0.15x	0.1x	0.11x
EV / EBITDA	11.1x	8.18x	11.4x	-7.01x	10.3x	-26.1x
EV / EBIT	22.5x	11.3x	15.9x	-5.72x	19.8x	-10.6x
EV / FCF	1.85x	-5.77x	-2.4x	-13.2x	2.54x	-3.3x
FCF Yield	54.1%	-17.3%	-41.6%	-7.56%	39.3%	-30.3%
Dividend per Share ²	-	2	2	-	1	-
Rate of return	-	0.76%	0.87%	-	0.53%	-
EPS ²	7.585	7.595	-14.17	-24.83	3.522	-9.021
Distribution rate	-	26.3%	-14.1%	-	28.4%	-
Net sales ¹	15,974	16,031	18,383	19,058	19,072	20,034
EBITDA ¹	115	327	282	-407	190	-81
EBIT ¹	57	237	202	-499	99	-200
Net income ¹	156	157	-293	-514	73	-187
Net Debt ¹	-3,246	-2,742	-1,541	-1,101	-1,920	-999
Reference price ²	219.00	262.00	230.00	191.00	187.00	150.00
Nbr of stocks (in thousands)	20,672	20,671	20,670	20,712	20,731	20,730
Announcement Date	6/26/20 A	6/25/21 A	6/24/22 A	6/23/23 A	6/27/24 A	6/27/25 A

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LEDAX CO.,LTD.	-	-	-	-	18.64M
PENSKE AUTOMOTIVE GROUP, INC.	13x	0.44x	9.52x	3.3%	11.52B
D'IETEREN GROUP	14.74x	1.27x	15.75x	1.37%	9.76B
AUTONATION, INC.	8.73x	0.49x	8.49x	-.--%	6.32B
RUSH ENTERPRISES, INC.	18.9x	0.86x	10.11x	1.09%	5.48B
EAGERS AUTOMOTIVE LIMITED	20.19x	0.56x	10.29x	3.48%	4.44B
ASBURY AUTOMOTIVE GROUP, INC.	6.96x	0.44x	8.78x	-.--%	3.67B
CUSTOM TRUCK ONE SOURCE, INC.	98.11x	1.96x	9.28x	-.--%	2.56B
SONIC AUTOMOTIVE, INC.	11.21x	0.3x	7.75x	1.96%	2.55B
Average	23.98x	0.79x	10.00x	1.4%	5.15B
Weighted average by Cap.	18.31x	0.76x	10.67x	1.68%