Valuation Loadstar Capital K.K.

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-07-24 EDT			5-day change	1st Jan Change
2,748.00 ^JPY	-0.36%		+4.53%	-8.86%

04-30	Loadstar Capital K.K. Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
04-13	Loadstar Capital Sets Terms for Employee Stock Options Issuance	MT

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	46,367	-	-
Change	-	55.79%	30.29%	22.39%	22.8%	-7.9%	-	-
Enterprise Value (EV)	41,917	54,077	63,428	91,103	105,406	46,367	46,367	46,367
Change	-	29.01%	17.29%	43.63%	15.7%	-56.01%	0%	0%
P/E	5.71x	6.4x	8.19x	7.16x	7.54x	4.97x	4.13x	3.82x
PBR	1.84x	2.13x	2.14x	1.97x	1.88x	-	-	-
PEG	-	0.2x	-117.66x	0.2x	0.5x	0.1x	0.2x	0.47x
Capitalization / Revenue	0.92x	1.09x	1.17x	1.19x	1.13x	0.83x	0.75x	0.61x
EV / Revenue	0x	0x	0x	0x	0x	0.83x	0.75x	0.61x
EV / EBITDA	-	-	-	-	0x	2.48x	2.04x	1.85x
EV / EBIT	0x	0x	0x	0x	0x	2.81x	2.29x	2.09x
EV / FCF	-	-0x	-	-	-0x	-4.16x	-2.38x	-4.21x
FCF Yield	-	-6.48%	-	-	-5.59%	-24%	-42%	-23.8%
Dividend per Share ²	26.67	41.67	43.75	58.33	71.67	100	119.7	129.4
Rate of return	2.65%	2.59%	2.13%	2.35%	2.38%	3.64%	4.36%	4.71%
EPS ²	176.2	251.4	251.2	347.3	399.6	553.2	665.1	718.6
Distribution rate	15.1%	16.6%	17.4%	16.8%	17.9%	18.1%	18%	18%
Net sales ¹	17,920	23,637	28,726	34,421	44,633	55,990	61,690	76,420
EBITDA ¹	-	-	-	-	14,898	18,710	22,780	25,010
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	2,748.00	2,748.00	2,748.00
Nbr of stocks (in thousands)	16,404	15,978	16,284	16,498	16,698	16,873	-	-
Announcement Date	2/10/22	2/10/23	2/14/24	2/14/25	2/13/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LOADSTAR CAPITAL K.K.	4.97x	-	-	3.64%	283M
INTERNATIONAL WORKPLACE GROUP PLC	22.4x	0.83x	5.49x	0.53%	2.56B
Average	13.68x	0.83x	5.49x	2.08%	1.42B
Weighted average by Cap.	20.67x	0.83x	5.49x	0.84%