Loading...
XJPX8848
Market cap1.09bUSD
Jan 17, Last price  
538.00JPY
1D
0.19%
1Q
-2.89%
Jan 2017
-16.72%
Name

Leopalace21 Corp

Chart & Performance

D1W1MN
XJPX:8848 chart
P/E
4.06
P/S
0.40
EPS
132.40
Div Yield, %
0.00%
Shrs. gr., 5y
11.25%
Rev. gr., 5y
-3.51%
Revenues
422.67b
+3.99%
476,266,000,000465,386,000,000631,608,000,000672,973,000,000733,235,000,000620,375,000,000484,390,000,000459,435,000,000454,221,000,000471,088,000,000483,187,000,000511,424,000,000520,487,000,000530,839,000,000505,222,000,000433,552,000,000408,958,000,000398,365,000,000406,449,000,000422,671,000,000
Net income
42.06b
+112.33%
33,262,000,000-16,582,000,00037,358,000,000342,000,0009,951,000,000-79,075,000,000-40,889,000,0001,588,000,00013,335,000,00015,229,000,00014,507,000,00019,432,000,00020,401,000,00014,819,000,000-68,662,000,000-80,224,000,000-23,680,000,00011,854,000,00019,810,000,00042,062,000,000
CFO
21.42b
+103.15%
40,348,000,00056,971,000,00063,308,000,00011,745,000,00062,843,000,000-12,990,000,000-28,337,000,000-3,174,000,0006,069,000,00015,584,000,00015,715,000,00022,104,000,00027,504,000,00027,338,000,000-7,212,000,000-51,639,000,000-40,816,000,000-4,460,000,00010,545,000,00021,422,000,000
Dividend
Mar 28, 20250 JPY/sh
Earnings
Feb 07, 2025

Profile

Leopalace21 Corporation, together with its subsidiaries, engages in the construction, leasing, and sale of apartments, condominiums, and residential housing in Japan. It operates in three segments: Leasing Business; Elderly Care Business; and Other Businesses. The Leasing Business segment engages in the leasing and management of apartment buildings and other properties; repair work; broadband internet service; rent obligation guarantee; and company residence agency, solar power generation, and small-amount short-term insurance and other businesses. It also engages in real estate brokerage, running serviced apartments and serviced offices, and others. The Elderly Care Business segment operates elderly care facilities under the Azumi En brand. This segment also offers group homes, day services, short-stay, elderly homes with nursing care services/residential style elderly homes, home visits, and home care support services. The Other Businesses segment engages in the operation of resort facilities in Guam; and financing and other businesses. The company was formerly known as MDI Corporation and changed its name to Leopalace21 Corporation in July 2000. Leopalace21 Corporation was incorporated in 1973 and is headquartered in Tokyo, Japan.
URL
https://www.leopalace21.co.jp/
IPO date
Mar 25, 2004
Employees
3,991
Domiciled in
JP
Incorporated in
JP

Valuation

Title
JPY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑032023‑032022‑032021‑032020‑032019‑032018‑032017‑032016‑032015‑03
Income
Revenues
422,671,000
3.99%
406,449,000
2.03%
398,365,000
-2.59%
Cost of revenue
364,402,000
358,507,000
357,637,000
Unusual Expense (Income)
NOPBT
58,269,000
47,942,000
40,728,000
NOPBT Margin
13.79%
11.80%
10.22%
Operating Taxes
(25,948,000)
(17,835,000)
(2,956,000)
Tax Rate
NOPAT
84,217,000
65,777,000
43,684,000
Net income
42,062,000
112.33%
19,810,000
67.12%
11,854,000
-150.06%
Dividends
Dividend yield
Proceeds from repurchase of equity
(4,406,000)
(990,000)
(1,400,000)
BB yield
2.03%
0.67%
1.88%
Debt
Debt current
917,000
1,214,000
2,045,000
Long-term debt
30,996,000
32,064,000
33,559,000
Deferred revenue
5,662,000
6,399,000
7,151,000
Other long-term liabilities
33,539,000
34,855,000
36,693,000
Net debt
(41,541,000)
(30,439,000)
(19,877,000)
Cash flow
Cash from operating activities
21,422,000
10,545,000
(4,460,000)
CAPEX
(319,000)
(610,000)
(1,486,000)
Cash from investing activities
851,000
906,000
886,000
Cash from financing activities
(7,119,000)
(2,819,000)
(5,886,000)
FCF
86,444,000
69,065,000
49,084,000
Balance
Cash
68,627,000
53,560,000
45,723,000
Long term investments
4,827,000
10,157,000
9,758,000
Excess cash
52,320,450
43,394,550
35,562,750
Stockholders' equity
45,919,000
(82,983,000)
(124,614,000)
Invested Capital
95,840,000
188,557,000
211,232,000
ROIC
59.22%
32.91%
24.19%
ROCE
41.10%
45.41%
47.01%
EV
Common stock shares outstanding
420,111
411,009
367,815
Price
517.00
44.82%
357.00
76.73%
202.00
32.03%
Market cap
217,197,387
48.02%
146,730,213
97.49%
74,298,630
74.05%
EV
183,191,387
144,940,213
64,423,630
EBITDA
62,929,000
54,519,000
50,087,000
EV/EBITDA
2.91
2.66
1.29
Interest
3,622,000
4,370,000
4,474,000
Interest/NOPBT
6.22%
9.12%
10.99%