Valuation Ledax Co.,Ltd.

Stocks

Delayed Japan Exchange 12:00:00 19/10/2026 pm IST			5-day change	1st Jan Change
163.00 ^JPY	-2.40%		-1.21%	-7.91%

16/09	Ledax Co.,Ltd. signed a letter of intent to acquire business operations of Harika Co., Ltd. for approximately ¥670 million.	CI
15/25/15	Capital Gallery Co., Ltd. signed a letter of intent to acquire 50% stake in OSMIC Holdings Co., Ltd. from Leda Group Holdings Co.,Ltd. and Ledax Co.,Ltd. for approximately ¥100 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,416	4,754	3,956	3,877	3,109	4,312
Change	-	-12.22%	-16.79%	-2.01%	-19.79%	38.66%
Enterprise Value (EV) ¹	2,674	3,213	2,855	1,957	2,110	2,812
Change	-	20.17%	-11.15%	-31.47%	7.86%	33.22%
P/E	34.5x	-16.2x	-7.69x	53.1x	-16.6x	38.2x
PBR	0.97x	0.9x	0.84x	0.81x	0.67x	0.91x
PEG	-	0x	-0.1x	-0x	0x	-0x
Capitalization / Revenue	0.34x	0.26x	0.21x	0.2x	0.16x	0.22x
EV / Revenue	0.17x	0.17x	0.15x	0.1x	0.11x	0.14x
EV / EBITDA	8.18x	11.4x	-7.01x	10.3x	-26.1x	-281x
EV / EBIT	11.3x	15.9x	-5.72x	19.8x	-10.6x	-23x
EV / FCF	-5.77x	-2.4x	-13.2x	2.54x	-3.3x	-21.6x
FCF Yield	-17.3%	-41.6%	-7.56%	39.3%	-30.3%	-4.63%
Dividend per Share ²	2	2	-	1	-	1
Rate of return	0.76%	0.87%	-	0.53%	-	0.48%
EPS ²	7.595	-14.17	-24.83	3.522	-9.021	5.451
Distribution rate	26.3%	-14.1%	-	28.4%	-	18.3%
Net sales ¹	16,031	18,383	19,058	19,072	20,034	19,846
EBITDA ¹	327	282	-407	190	-81	-10
EBIT ¹	237	202	-499	99	-200	-122
Net income ¹	157	-293	-514	73	-187	113
Net Debt ¹	-2,742	-1,541	-1,101	-1,920	-999	-1,500
Reference price ²	262.00	230.00	191.00	187.00	150.00	208.00
Nbr of stocks (in thousands)	20,671	20,670	20,712	20,731	20,730	20,729
Announcement Date	25/06/21	24/06/22	23/06/23	27/06/24	27/06/25	25/06/26

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.($)
LEDAX CO.,LTD.	-	-	-	-	2.19Cr
O'REILLY AUTOMOTIVE, INC.	27.19x	4.17x	18.44x	-.--%	7.22TCr
AUTOZONE, INC.	20.74x	2.9x	13.43x	-.--%	5.05TCr
CARVANA CO.	37.62x	1.53x	15.13x	-.--%	4.24TCr
PENSKE AUTOMOTIVE GROUP, INC.	15.64x	0.5x	10.89x	2.65%	1.39TCr
D'IETEREN GROUP	16.67x	1.41x	18.07x	1.22%	1.04TCr
CARMAX, INC.	16.51x	0.34x	8.99x	-	756.98Cr
LITHIA MOTORS, INC.	8.53x	0.42x	9.82x	0.86%	648.81Cr
RUSH ENTERPRISES, INC.	18.5x	0.87x	10.22x	1.15%	559.66Cr
Average	20.18x	1.52x	13.12x	0.84%	2.32TCr
Weighted average by Cap.	25.25x	2.60x	15.21x	0.31%