Valuation Loadstar Capital K.K.

Stocks

Market Closed - Japan Exchange 09:30:00 13/11/2026 +03			5-day change	1st Jan Change
2,423.00 ^JPY	+1.64%		+4.67%	-19.64%

08-06	Loadstar Capital K.K. Provides Earnings Guidance for the Full Year Ending December 31, 2026	CI
08-06	Loadstar Capital K.K. Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	16,502	25,709	33,496	40,997	50,344	40,975	-	-
Change	-	55.79%	30.29%	22.39%	22.8%	-18.61%	-	-
Enterprise Value (EV)	41,917	54,077	63,428	91,103	105,406	40,975	40,975	40,975
Change	-	29.01%	17.29%	43.63%	15.7%	-61.13%	0%	0%
P/E	5.71x	6.4x	8.19x	7.16x	7.54x	5.26x	4.37x	4.05x
PBR	1.84x	2.13x	2.14x	1.97x	1.88x	-	-	-
PEG	-	0.2x	-117.66x	0.2x	0.5x	0.3x	0.2x	0.5x
Capitalization / Revenue	0.92x	1.09x	1.17x	1.19x	1.13x	0.73x	0.66x	0.54x
EV / Revenue	0x	0x	0x	0x	0x	0.73x	0.66x	0.54x
EV / EBITDA	-	-	-	-	0x	2.33x	1.96x	1.79x
EV / EBIT	0x	0x	0x	0x	0x	2.48x	2.02x	1.85x
EV / FCF	-	-0x	-	-	-0x	-4.85x	-2.48x	-5.44x
FCF Yield	-	-6.48%	-	-	-5.59%	-20.6%	-40.4%	-18.4%
Dividend per Share ²	26.67	41.67	43.75	58.33	71.67	98	102.5	107.8
Rate of return	2.65%	2.59%	2.13%	2.35%	2.38%	4.04%	4.23%	4.45%
EPS ²	176.2	251.4	251.2	347.3	399.6	461	554.3	598.9
Distribution rate	15.1%	16.6%	17.4%	16.8%	17.9%	21.3%	18.5%	18%
Net sales ¹	17,920	23,637	28,726	34,421	44,633	55,990	61,690	76,420
EBITDA ¹	-	-	-	-	14,898	17,560	20,920	22,900
EBIT ¹	5,618	7,545	8,249	11,447	13,415	16,510	20,260	22,150
Net income ¹	3,465	4,843	4,883	6,871	7,976	9,200	11,060	11,950
Net Debt	25,415	28,368	29,932	50,106	55,062	-	-	-
Reference price ²	1,006.00	1,609.00	2,057.00	2,485.00	3,015.00	2,423.00	2,423.00	2,423.00
Nbr of stocks (in thousands)	16,404	15,978	16,284	16,498	16,698	16,911	-	-
Announcement Date	2/10/22 A	2/10/23 A	2/14/24 A	2/14/25 A	2/13/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LOADSTAR CAPITAL K.K.	5.26x	-	-	4.04%	256M
CBRE GROUP, INC.	24.32x	0.91x	10.93x	-.--%	38.36B
KE HOLDINGS INC.	19.66x	0.93x	7.64x	2.33%	20.41B
JONES LANG LASALLE INCORPORATED	14.8x	0.59x	9.73x	-.--%	16.76B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.37x	3.51x	11.36x	5.73%	11.43B
CAPITALAND INVESTMENT LIMITED	19.05x	8.05x	15.43x	5.09%	9.23B
ZILLOW GROUP, INC.	-55.09x	2.25x	9.67x	-.--%	6.74B
FIRSTSERVICE CORPORATION	46.43x	1.36x	13.39x	0.78%	6.47B
COLLIERS INTERNATIONAL GROUP INC.	51.52x	1.11x	8.53x	0.34%	4.61B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	26.72x	10.18x	23.91x	2.34%	3.41B
Average	17.00x	3.21x	12.29x	2.07%	12B
Weighted average by Cap.	18.83x	2.06x	10.93x	1.49%