|
Market Closed -
Japan Exchange
07:30:00 25/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 1,030.00 JPY | +0.88% |
|
-0.96% | +56.53% |
| 09-15 | Leopalace21 Cancels Dividend Plans Following K891's Tender Offer | MT |
| 09-15 | Hikari Tsushin Subsidiary to Acquire Leopalace21 Corporation | 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 | 327,275 | - | - |
| Change | - | 76.82% | 39.82% | 12.96% | 8.74% | 62.22% | - | - |
| Enterprise Value (EV) 1 | 53,757 | 95,760 | 126,500 | 127,126 | 176,434 | 282,431 | 327,275 | 243,272 |
| Change | - | 78.14% | 32.1% | 0.49% | 38.79% | 60.08% | 15.88% | -25.67% |
| P/E | 5.6x | 5.93x | 3.95x | 10.4x | 14.1x | 13.6x | 12.4x | 11.5x |
| PBR | 62.2x | 4.87x | 2.57x | 2.28x | 4.96x | 5.54x | 4.26x | 3.46x |
| PEG | - | 0.1x | 0x | -0.2x | -0.7x | 0.2x | 1.24x | 1.61x |
| Capitalization / Revenue | 0.17x | 0.29x | 0.39x | 0.43x | 0.45x | 0.7x | 0.68x | 0.67x |
| EV / Revenue | 0.13x | 0.24x | 0.3x | 0.29x | 0.4x | 0.6x | 0.68x | 0.5x |
| EV / EBITDA | - | - | 4.52x | - | 4.5x | 6.67x | - | 5x |
| EV / EBIT | 30.3x | 9.69x | 5.43x | 4.35x | 4.91x | 7.22x | 7.53x | 5.21x |
| EV / FCF | -15x | 9.93x | 6.25x | 5.03x | 4.69x | 14.1x | 17.2x | 11x |
| FCF Yield | -6.65% | 10.1% | 16% | 19.9% | 21.3% | 7.08% | 5.81% | 9.13% |
| Dividend per Share 2 | - | - | 5 | 10 | 10 | 18.5 | 28.5 | 34 |
| Rate of return | - | - | 0.97% | 1.71% | 1.57% | 1.8% | 2.77% | 3.3% |
| 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 | 1,030.00 | 1,030.00 | 1,030.00 |
| Nbr of stocks (in thousands) | 328,896 | 329,054 | 317,695 | 317,695 | 317,704 | 317,743 | - | - |
| Announcement Date | 16/05/22 | 12/05/23 | 10/05/24 | 09/05/25 | 15/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.59x | 0.6x | 6.67x | 1.8% | 2.08B | |
| 13.9x | 4.52x | 12.15x | 3.64% | 39.56B | |
| 5.75x | 0.78x | 1.61x | 8.56% | 28.1B | |
| 18.06x | 3.97x | 15.98x | 1.36% | 27.94B | |
| 7.79x | 1.41x | 7.78x | 4.54% | 26.04B | |
| 13.93x | 3.1x | 14.81x | 2.51% | 25.78B | |
| 8.14x | 0.9x | 3.28x | 2.75% | 20.81B | |
| 10.21x | 2x | 8.25x | 4.11% | 20.52B | |
| 13.1x | 6.4x | 16.84x | 1.66% | 18.82B | |
| 37.84x | 13.87x | 34.9x | 3.14% | 18.26B | |
| Average | 14.23x | 3.76x | 12.23x | 3.41% | 22.79B | |
| Weighted average by Cap. | 13.70x | 3.79x | 12.12x | 3.68% |
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
