Loading...
XJPX3482
Market cap259mUSD
Jan 17, Last price  
2,454.00JPY
1D
0.62%
1Q
6.28%
IPO
292.95%
Name

Loadstar Capital KK

Chart & Performance

D1W1MN
XJPX:3482 chart
P/E
8.29
P/S
1.41
EPS
295.98
Div Yield, %
1.98%
Shrs. gr., 5y
-5.09%
Rev. gr., 5y
24.33%
Revenues
28.73b
+21.53%
2,992,000,0004,659,000,0008,794,000,0009,670,000,00015,116,000,00016,979,000,00017,920,000,00023,637,000,00028,726,000,000
Net income
4.88b
+0.83%
442,000,000468,000,000794,000,0001,359,000,0002,077,000,0002,700,000,0003,465,000,0004,843,000,0004,883,000,000
CFO
-789m
L-47.99%
-1,055,000,000-6,944,000,000-777,000,000-4,398,000,000-3,986,000,000-4,118,000,000-450,000,000-1,517,000,000-789,000,000
Dividend
Dec 27, 202470 JPY/sh

Profile

Loadstar Capital K.K. engages in real estate investment business in Japan. The company invests in, purchases, manages, and sells office buildings, multipurpose buildings, apartment buildings, etc., as well as provides real estate brokerage and consulting services. It also operates OwnersBook, a real estate investment crowdfunding platform; and provides asset management services. The company was founded in 2012 and is based in Tokyo, Japan.
URL
https://loadstarcapital.com/
IPO date
Sep 28, 2017
Employees
64
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
28,726,000
21.53%
23,637,000
31.90%
Cost of revenue
18,655,000
14,276,000
Unusual Expense (Income)
NOPBT
10,071,000
9,361,000
NOPBT Margin
35.06%
39.60%
Operating Taxes
2,268,000
2,221,000
Tax Rate
22.52%
23.73%
NOPAT
7,803,000
7,140,000
Net income
4,883,000
0.83%
4,843,000
39.77%
Dividends
(803,000)
(525,000)
Dividend yield
2.37%
1.98%
Proceeds from repurchase of equity
204,000
(588,000)
BB yield
-0.60%
2.22%
Debt
Debt current
5,276,000
2,207,000
Long-term debt
36,583,000
35,564,000
Deferred revenue
10,000
Other long-term liabilities
9,732,000
9,640,000
Net debt
29,932,000
28,337,000
Cash flow
Cash from operating activities
(789,000)
(1,517,000)
CAPEX
(1,000)
(156,000)
Cash from investing activities
(1,000)
(232,000)
Cash from financing activities
3,314,000
3,226,000
FCF
523,000
(634,000)
Balance
Cash
11,927,000
9,403,000
Long term investments
31,000
Excess cash
10,490,700
8,252,150
Stockholders' equity
50,539,000
59,562,000
Invested Capital
60,392,300
52,418,850
ROIC
13.83%
9.97%
ROCE
14.21%
15.42%
EV
Common stock shares outstanding
16,486
16,441
Price
2,057.00
27.84%
1,609.00
59.94%
Market cap
33,911,517
28.20%
26,452,766
58.06%
EV
93,775,517
97,951,766
EBITDA
10,760,000
9,946,000
EV/EBITDA
8.72
9.85
Interest
504,000
351,000
Interest/NOPBT
5.00%
3.75%