Valuation Leopalace21 Corporation OTC Markets
Stocks
LEOPF
JP3167500002
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.180 USD | +0.48% |
|
-.--% | - |
| 06-25 | Court Dismisses 3.9 Billion Yen Shareholder Derivative Suit Against Leopalace21 | MT |
| 06-22 | Leopalace21 to Revise Basic Policy for Internal Control System | 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 | 213,815 | - | - |
| Change | - | 76.82% | 39.82% | 12.96% | 8.74% | 5.98% | - | - |
| Enterprise Value (EV) 1 | 53,757 | 95,760 | 126,500 | 127,126 | 176,434 | 168,971 | 147,292 | 129,812 |
| Change | - | 78.14% | 32.1% | 0.49% | 38.79% | -4.23% | -12.83% | -11.87% |
| P/E | 5.6x | 5.93x | 3.95x | 10.4x | 14.1x | 8.88x | 8.08x | 7.54x |
| PBR | 62.2x | 4.87x | 2.57x | 2.28x | 4.96x | 3.62x | 2.78x | 2.26x |
| PEG | - | 0.1x | 0x | -0.2x | -0.7x | 0.1x | 0.82x | 1.05x |
| Capitalization / Revenue | 0.17x | 0.29x | 0.39x | 0.43x | 0.45x | 0.46x | 0.44x | 0.44x |
| EV / Revenue | 0.13x | 0.24x | 0.3x | 0.29x | 0.4x | 0.36x | 0.31x | 0.27x |
| EV / EBITDA | - | - | 4.52x | - | 4.5x | 3.99x | 3.19x | 2.67x |
| EV / EBIT | 30.3x | 9.69x | 5.43x | 4.35x | 4.91x | 4.3x | 3.39x | 2.78x |
| EV / FCF | -15x | 9.93x | 6.25x | 5.03x | 4.69x | 8.45x | 7.75x | 5.85x |
| FCF Yield | -6.65% | 10.1% | 16% | 19.9% | 21.3% | 11.8% | 12.9% | 17.1% |
| Dividend per Share 2 | - | - | 5 | 10 | 10 | 18.5 | 28.5 | 34 |
| Rate of return | - | - | 0.97% | 1.71% | 1.57% | 2.75% | 4.23% | 5.05% |
| EPS 2 | 36.04 | 60.22 | 130.9 | 56.22 | 45.14 | 75.8 | 83.3 | 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 | 46,150 | 48,650 |
| EBIT 1 | 1,774 | 9,879 | 23,313 | 29,231 | 35,966 | 39,300 | 43,450 | 46,700 |
| Net income 1 | 11,854 | 19,810 | 42,062 | 17,861 | 14,933 | 24,080 | 26,480 | 28,380 |
| Net Debt 1 | -12,680 | -21,712 | -37,748 | -58,408 | -25,308 | -44,844 | -66,523 | -84,003 |
| Reference price 2 | 202.00 | 357.00 | 517.00 | 584.00 | 635.00 | 673.00 | 673.00 | 673.00 |
| Nbr of stocks (in thousands) | 328,896 | 329,054 | 317,695 | 317,695 | 317,704 | 317,704 | - | - |
| Announcement Date | 5/16/22 | 5/12/23 | 5/10/24 | 5/9/25 | 5/15/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.92x | 5x | 13.47x | 3.18% | 45.3B | |
| 8.79x | 1.51x | 7.9x | 4.04% | 30.39B | |
| 5.94x | 0.72x | 1.48x | 8.47% | 28.4B | |
| 18.46x | 3.97x | 16.19x | 1.35% | 28.26B | |
| 13.63x | 3.04x | 14.56x | 2.58% | 25.18B | |
| 8.6x | 0.95x | 3.47x | 2.6% | 21.99B | |
| 9.07x | 2.34x | 7.2x | 3.85% | 21.37B | |
| 13.98x | 6.61x | 17.67x | 1.52% | 20.42B | |
| 10.15x | 1.64x | 14.22x | 3.72% | 18.49B | |
| Average | 11.61x | 2.86x | 10.68x | 3.48% | 26.64B | |
| Weighted average by Cap. | 12.00x | 2.99x | 10.72x | 3.55% |
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
- LEOPF Stock
- Valuation Leopalace21 Corporation
Select your edition
All financial news and data tailored to specific country editions
