Valuation Loadstar Capital K.K.

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-02 EDT			5-day change	1st Jan Change
2,541.00 ^JPY	-2.87%		-3.86%	-15.72%

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	42,971	-	-
Change	-	55.79%	30.29%	22.39%	22.8%	-14.65%	-	-
Enterprise Value (EV)	41,917	54,077	63,428	91,103	105,406	42,971	42,971	42,971
Change	-	29.01%	17.29%	43.63%	15.7%	-59.23%	0%	0%
P/E	5.71x	6.4x	8.19x	7.16x	7.54x	5.51x	4.58x	4.24x
PBR	1.84x	2.13x	2.14x	1.97x	1.88x	-	-	-
PEG	-	0.2x	-117.66x	0.2x	0.5x	0.4x	0.2x	0.53x
Capitalization / Revenue	0.92x	1.09x	1.17x	1.19x	1.13x	0.77x	0.7x	0.56x
EV / Revenue	0x	0x	0x	0x	0x	0.77x	0.7x	0.56x
EV / EBITDA	-	-	-	-	0x	2.3x	1.89x	1.72x
EV / EBIT	0x	0x	0x	0x	0x	2.6x	2.12x	1.94x
EV / FCF	-	-0x	-	-	-0x	-3.85x	-2.21x	-3.9x
FCF Yield	-	-6.48%	-	-	-5.59%	-25.9%	-45.3%	-25.6%
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%	3.86%	4.04%	4.24%
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	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	2,541.00	2,541.00	2,541.00
Nbr of stocks (in thousands)	16,404	15,978	16,284	16,498	16,698	16,911	-	-
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.	5.67x	-	-	3.75%	276M
INTERNATIONAL WORKPLACE GROUP PLC	22.97x	0.81x	5.37x	0.58%	2.39B
Average	14.32x	0.81x	5.37x	2.16%	1.34B
Weighted average by Cap.	21.18x	0.81x	5.37x	0.91%