|
Market Closed -
Japan Exchange
12:00:00 21/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 641.00 JPY | +1.42% |
|
+3.39% | -2.58% |
| 07/08 | Leopalace21 Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026 | CI |
| 25/06 | Court Dismisses 3.9 Billion Yen Shareholder Derivative Suit Against Leopalace21 | 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 | 1,17,472 | 1,64,248 | 1,85,534 | 2,01,742 | 2,03,673 | - | - |
| Change | - | 76.82% | 39.82% | 12.96% | 8.74% | 0.96% | - | - |
| Enterprise Value (EV) 1 | 53,757 | 95,760 | 1,26,500 | 1,27,126 | 1,76,434 | 1,58,829 | 2,03,673 | 1,19,670 |
| Change | - | 78.14% | 32.1% | 0.49% | 38.79% | -9.98% | 28.23% | -41.24% |
| P/E | 5.6x | 5.93x | 3.95x | 10.4x | 14.1x | 8.46x | 7.69x | 7.18x |
| PBR | 62.2x | 4.87x | 2.57x | 2.28x | 4.96x | 3.45x | 2.65x | 2.15x |
| PEG | - | 0.1x | 0x | -0.2x | -0.7x | 0.1x | 0.77x | 1.01x |
| Capitalization / Revenue | 0.17x | 0.29x | 0.39x | 0.43x | 0.45x | 0.44x | 0.42x | 0.42x |
| EV / Revenue | 0.13x | 0.24x | 0.3x | 0.29x | 0.4x | 0.34x | 0.42x | 0.25x |
| EV / EBITDA | - | - | 4.52x | - | 4.5x | 3.75x | - | 2.46x |
| EV / EBIT | 30.3x | 9.69x | 5.43x | 4.35x | 4.91x | 4.04x | 4.69x | 2.56x |
| EV / FCF | -15x | 9.93x | 6.25x | 5.03x | 4.69x | 7.94x | 10.7x | 5.39x |
| FCF Yield | -6.65% | 10.1% | 16% | 19.9% | 21.3% | 12.6% | 9.33% | 18.6% |
| Dividend per Share 2 | - | - | 5 | 10 | 10 | 18.5 | 28.5 | 34 |
| Rate of return | - | - | 0.97% | 1.71% | 1.57% | 2.89% | 4.45% | 5.3% |
| EPS 2 | 36.04 | 60.22 | 130.9 | 56.22 | 45.14 | 75.8 | 83.35 | 89.3 |
| Distribution rate | - | - | 3.82% | 17.8% | 22.2% | 24.4% | 34.2% | 38.1% |
| Net sales 1 | 3,98,366 | 4,06,449 | 4,22,671 | 4,31,831 | 4,44,820 | 4,66,950 | 4,82,250 | 4,88,300 |
| EBITDA 1 | - | - | 27,974 | - | 39,211 | 42,350 | - | 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 | 24,100 | 26,500 | 28,400 |
| Net Debt 1 | -12,680 | -21,712 | -37,748 | -58,408 | -25,308 | -44,844 | - | -84,003 |
| Reference price 2 | 202.00 | 357.00 | 517.00 | 584.00 | 635.00 | 641.00 | 641.00 | 641.00 |
| Nbr of stocks (in thousands) | 3,28,896 | 3,29,054 | 3,17,695 | 3,17,695 | 3,17,704 | 3,17,743 | - | - |
| Announcement Date | 16/05/22 | 12/05/23 | 10/05/24 | 09/05/25 | 15/05/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.46x | 0.34x | 3.75x | 2.89% | 128.12Cr | |
| 16.63x | 5.21x | 14.02x | 3.04% | 4.74TCr | |
| 9.3x | 1.56x | 8.16x | 3.82% | 3.22TCr | |
| 18.25x | 4.03x | 16.32x | 1.35% | 2.79TCr | |
| 5.48x | 0.66x | 1.38x | 9.12% | 2.64TCr | |
| 13.89x | 3.09x | 14.78x | 2.52% | 2.54TCr | |
| 11.15x | 2.12x | 9.92x | 3.98% | 2.11TCr | |
| 7.95x | 0.88x | 3.21x | 2.81% | 2.03TCr | |
| 10.79x | 1.69x | 14.65x | 3.5% | 1.97TCr | |
| 13.38x | 6.55x | 17.49x | 1.59% | 1.94TCr | |
| Average | 11.53x | 2.61x | 10.37x | 3.46% | 2.41TCr | |
| Weighted average by Cap. | 12.34x | 3.02x | 11.20x | 3.54% |
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
