|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 620.00 JPY | +0.32% |
|
+0.65% | -5.78% |
| 06-22 | Leopalace21 to Revise Basic Policy for Internal Control System | MT |
| 05-15 | Leopalace21 Corporation Reports Earnings Results for the Full Year Ended March 31, 2026 | CI |
Company Valuation: Leopalace21 Corporation
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 50,311 | 66,437 | 117,472 | 164,248 | 185,534 | 196,341 | - | - |
| Change | - | 32.05% | 76.82% | 39.82% | 12.96% | 5.82% | - | - |
| Enterprise Value (EV) 1 | 30,754 | 53,757 | 95,760 | 126,500 | 127,126 | 176,303 | 151,497 | 129,818 |
| Change | - | 74.8% | 78.14% | 32.1% | 0.49% | 38.68% | -14.07% | -14.31% |
| P/E | -1.8x | 5.6x | 5.93x | 3.95x | 10.4x | 14.1x | 8.15x | 7.42x |
| PBR | -5.92x | 62.2x | 4.87x | 2.57x | 2.28x | 4.96x | 3.32x | 2.56x |
| PEG | - | -0x | 0.1x | 0x | -0.2x | -0.7x | 0.1x | 0.75x |
| Capitalization / Revenue | 0.12x | 0.17x | 0.29x | 0.39x | 0.43x | 0.45x | 0.42x | 0.41x |
| EV / Revenue | 0.08x | 0.13x | 0.24x | 0.3x | 0.29x | 0.4x | 0.32x | 0.27x |
| EV / EBITDA | - | - | - | 4.52x | - | 4.49x | 3.58x | 2.81x |
| EV / EBIT | -1.05x | 30.3x | 9.69x | 5.43x | 4.35x | 5.13x | 3.85x | 2.99x |
| EV / FCF | -1.06x | -15x | 9.93x | 6.25x | 5.03x | -51.9x | 7.57x | 6.83x |
| FCF Yield | -94.3% | -6.65% | 10.1% | 16% | 19.9% | 18.7% | 13.2% | 14.6% |
| Dividend per Share 2 | - | - | - | 5 | 10 | 10 | 18.5 | 28.5 |
| Rate of return | - | - | - | 0.97% | 1.71% | 1.57% | 2.99% | 4.61% |
| EPS 2 | -84.88 | 36.04 | 60.22 | 130.9 | 56.22 | 45.14 | 75.8 | 83.3 |
| Distribution rate | - | - | - | 3.82% | 17.8% | 22.2% | 24.4% | 34.2% |
| Net sales 1 | 408,959 | 398,366 | 406,449 | 422,671 | 431,831 | 444,820 | 466,950 | 482,250 |
| EBITDA 1 | - | - | - | 27,974 | - | 39,211 | 42,350 | 46,150 |
| EBIT 1 | -29,182 | 1,774 | 9,879 | 23,313 | 29,231 | 35,966 | 39,300 | 43,450 |
| Net income 1 | -23,680 | 11,854 | 19,810 | 42,062 | 17,861 | 14,933 | 24,080 | 26,480 |
| Net Debt 1 | -19,557 | -12,680 | -21,712 | -37,748 | -58,408 | -20,038 | -44,844 | -66,523 |
| Reference price 2 | 153.00 | 202.00 | 357.00 | 517.00 | 584.00 | 618.00 | 618.00 | 618.00 |
| Nbr of stocks (in thousands) | 328,828 | 328,896 | 329,054 | 317,695 | 317,695 | 317,704 | - | - |
| Announcement Date | 5/14/21 A | 5/16/22 A | 5/12/23 A | 5/10/24 A | 5/9/25 A | 5/15/26 A | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.39x | 0.4x | 4.49x | 1.62% | 1.22B | |
| 14.56x | 4.57x | 12.5x | 3.44% | 41.99B | |
| 6.51x | 0.89x | 1.79x | 7.75% | 31.04B | |
| 21.88x | 4.32x | 18.13x | 1.16% | 29.8B | |
| 7.88x | 1.41x | 7.05x | 4.52% | 28.36B | |
| 14.91x | 3.12x | 15.42x | 2.35% | 24.89B | |
| 15.78x | 1.01x | 6.65x | 2.36% | 21.92B | |
| 15.36x | 6.68x | 18.95x | 1.23% | 20.27B | |
| 9.14x | 2.2x | 7.57x | 4.07% | 19.96B | |
| 9.92x | 1.63x | 13.88x | 3.81% | 18.33B | |
| Average | 13.13x | 2.62x | 10.64x | 3.23% | 23.78B | |
| Weighted average by Cap. | 13.04x | 2.93x | 11.13x | 3.52% |
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
