|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 652.00 JPY | +0.77% |
|
+1.56% | -0.91% |
| 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 | 205,554 | - | - |
| Change | - | 76.82% | 39.82% | 12.96% | 8.74% | 1.89% | - | - |
| Enterprise Value (EV) 1 | 53,757 | 95,760 | 126,500 | 127,126 | 176,434 | 160,710 | 139,031 | 121,551 |
| Change | - | 78.14% | 32.1% | 0.49% | 38.79% | -8.91% | -13.49% | -12.57% |
| P/E | 5.6x | 5.93x | 3.95x | 10.4x | 14.1x | 8.54x | 7.77x | 7.25x |
| PBR | 62.2x | 4.87x | 2.57x | 2.28x | 4.96x | 3.48x | 2.68x | 2.17x |
| PEG | - | 0.1x | 0x | -0.2x | -0.7x | 0.1x | 0.79x | 1.01x |
| Capitalization / Revenue | 0.17x | 0.29x | 0.39x | 0.43x | 0.45x | 0.44x | 0.43x | 0.42x |
| EV / Revenue | 0.13x | 0.24x | 0.3x | 0.29x | 0.4x | 0.34x | 0.29x | 0.25x |
| EV / EBITDA | - | - | 4.52x | - | 4.5x | 3.79x | 3.01x | 2.5x |
| EV / EBIT | 30.3x | 9.69x | 5.43x | 4.35x | 4.91x | 4.09x | 3.2x | 2.6x |
| EV / FCF | -15x | 9.93x | 6.25x | 5.03x | 4.69x | 8.04x | 7.32x | 5.48x |
| FCF Yield | -6.65% | 10.1% | 16% | 19.9% | 21.3% | 12.4% | 13.7% | 18.3% |
| Dividend per Share 2 | - | - | 5 | 10 | 10 | 18.5 | 28.5 | 34 |
| Rate of return | - | - | 0.97% | 1.71% | 1.57% | 2.86% | 4.4% | 5.26% |
| 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 | 647.00 | 647.00 | 647.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.39x | 0.34x | 3.71x | 2.91% | 1.24B | |
| 14.49x | 4.61x | 12.54x | 3.48% | 41.49B | |
| 21.84x | 4.31x | 18.11x | 1.16% | 29.56B | |
| 6.07x | 0.74x | 1.5x | 8.31% | 28.97B | |
| 7.58x | 1.38x | 6.9x | 4.7% | 27.27B | |
| 14.92x | 3.12x | 15.42x | 2.35% | 24.75B | |
| 15.45x | 0.98x | 6.51x | 2.41% | 21.45B | |
| 15.91x | 6.79x | 19.26x | 1.19% | 20.86B | |
| 9.03x | 2.17x | 7.47x | 4.12% | 19.71B | |
| Average | 12.63x | 2.72x | 10.16x | 3.4% | 23.92B | |
| Weighted average by Cap. | 13.24x | 3.07x | 10.97x | 3.56% |
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
