First Time Loading...

Leopalace21 Corp
TSE:8848

Watchlist Manager
Leopalace21 Corp Logo
Leopalace21 Corp
TSE:8848
Watchlist
Price: 504 JPY 0.8% Market Closed
Updated: Apr 25, 2024

Intrinsic Value

Leopalace21 Corp. engages in the leasing and construction business. [ Read More ]

The intrinsic value of one Leopalace21 Corp stock under the Base Case scenario is 2 095.44 JPY. Compared to the current market price of 504 JPY, Leopalace21 Corp is Undervalued by 76%.

Key Points:
Intrinsic Value
Base Case
2 095.44 JPY
Undervaluation 76%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Leopalace21 Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling Leopalace21 Corp stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Leopalace21 Corp

Provide an overview of the primary business activities
of Leopalace21 Corp.

What unique competitive advantages
does Leopalace21 Corp hold over its rivals?

What risks and challenges
does Leopalace21 Corp face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Leopalace21 Corp.

Provide P/S
for Leopalace21 Corp.

Provide P/E
for Leopalace21 Corp.

Provide P/OCF
for Leopalace21 Corp.

Provide P/FCFE
for Leopalace21 Corp.

Provide P/B
for Leopalace21 Corp.

Provide EV/S
for Leopalace21 Corp.

Provide EV/GP
for Leopalace21 Corp.

Provide EV/EBITDA
for Leopalace21 Corp.

Provide EV/EBIT
for Leopalace21 Corp.

Provide EV/OCF
for Leopalace21 Corp.

Provide EV/FCFF
for Leopalace21 Corp.

Provide EV/IC
for Leopalace21 Corp.

Show me price targets
for Leopalace21 Corp made by professional analysts.

What are the Revenue projections
for Leopalace21 Corp?

How accurate were the past Revenue estimates
for Leopalace21 Corp?

What are the Net Income projections
for Leopalace21 Corp?

How accurate were the past Net Income estimates
for Leopalace21 Corp?

What are the EPS projections
for Leopalace21 Corp?

How accurate were the past EPS estimates
for Leopalace21 Corp?

What are the EBIT projections
for Leopalace21 Corp?

How accurate were the past EBIT estimates
for Leopalace21 Corp?

Compare the revenue forecasts
for Leopalace21 Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Leopalace21 Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Leopalace21 Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Leopalace21 Corp compared to its peers.

Compare the P/E ratios
of Leopalace21 Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Leopalace21 Corp with its peers.

Analyze the financial leverage
of Leopalace21 Corp compared to its main competitors.

Show all profitability ratios
for Leopalace21 Corp.

Provide ROE
for Leopalace21 Corp.

Provide ROA
for Leopalace21 Corp.

Provide ROIC
for Leopalace21 Corp.

Provide ROCE
for Leopalace21 Corp.

Provide Gross Margin
for Leopalace21 Corp.

Provide Operating Margin
for Leopalace21 Corp.

Provide Net Margin
for Leopalace21 Corp.

Provide FCF Margin
for Leopalace21 Corp.

Show all solvency ratios
for Leopalace21 Corp.

Provide D/E Ratio
for Leopalace21 Corp.

Provide D/A Ratio
for Leopalace21 Corp.

Provide Interest Coverage Ratio
for Leopalace21 Corp.

Provide Altman Z-Score Ratio
for Leopalace21 Corp.

Provide Quick Ratio
for Leopalace21 Corp.

Provide Current Ratio
for Leopalace21 Corp.

Provide Cash Ratio
for Leopalace21 Corp.

What is the historical Revenue growth
over the last 5 years for Leopalace21 Corp?

What is the historical Net Income growth
over the last 5 years for Leopalace21 Corp?

What is the current Free Cash Flow
of Leopalace21 Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Leopalace21 Corp.

Financials

Balance Sheet Decomposition
Leopalace21 Corp

Current Assets 71.9B
Cash & Short-Term Investments 60.4B
Receivables 4.8B
Other Current Assets 6.8B
Non-Current Assets 98.8B
Long-Term Investments 5.4B
PP&E 61.2B
Intangibles 1.4B
Other Non-Current Assets 30.8B
Current Liabilities 58.5B
Accounts Payable 2.8B
Accrued Liabilities 3.5B
Other Current Liabilities 52.2B
Non-Current Liabilities 73.7B
Long-Term Debt 29.9B
Other Non-Current Liabilities 43.8B
Efficiency

Earnings Waterfall
Leopalace21 Corp

Revenue
419.5B JPY
Cost of Revenue
-355B JPY
Gross Profit
64.5B JPY
Operating Expenses
-45.3B JPY
Operating Income
19.1B JPY
Other Expenses
10B JPY
Net Income
29.1B JPY

Free Cash Flow Analysis
Leopalace21 Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

Leopalace21 Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Exceptional ROE
Exceptional ROIC
ROIC is Increasing
Positive Revenue Growth Forecast
45/100
Profitability
Score

Leopalace21 Corp's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Leopalace21 Corp's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
High Altman Z-Score
Low D/E
Long-Term Solvency
50/100
Solvency
Score

Leopalace21 Corp's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Leopalace21 Corp

Wall Street analysts forecast Leopalace21 Corp stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Leopalace21 Corp is 448.8 JPY with a low forecast of 434.3 JPY and a high forecast of 472.5 JPY.

Lowest
Price Target
434.3 JPY
14% Downside
Average
Price Target
448.8 JPY
11% Downside
Highest
Price Target
472.5 JPY
6% Downside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Leopalace21 Corp

1M 1M
+1%
6M 6M
+52%
1Y 1Y
+42%
3Y 3Y
+234%
5Y 5Y
+163%
10Y 10Y
+9%
Annual Price Range
504
52w Low
262
52w High
523
Price Metrics
Average Annual Return 32.02%
Standard Deviation of Annual Returns 66.84%
Max Drawdown -72%
Shares Statistics
Market Capitalization 160.1B JPY
Shares Outstanding 317 695 639
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Leopalace21 Corp Logo
Leopalace21 Corp

Country

Japan

Industry

Real Estate

Market Cap

160.1B JPY

Dividend Yield

2%

Description

Leopalace21 Corp. engages in the leasing and construction business. The company is headquartered in Nakano-Ku, Tokyo-To and currently employs 5,082 full-time employees. The company went IPO on 2004-03-25. The firm operates in four business segments. The Leasing segment is involved in the leasing, management and repair of buildings, as well as the provision of related services and broadband service. The Development segment involves in apartment construction, as well as the recruitment and sales of real estate specific joint venture products. The Hotel Resort and Others segment is involved in the operation of hotels, and finance business. The Silver segment is engaged in the operation of elderly nursing care facilities. The Others segment is engaged in the operation of care facilities.

Contact

TOKYO-TO
Nakano-ku
2-54-11, Hon-cho
+81353500001.0
http://www.leopalace21.co.jp/

IPO

2004-03-25

Employees

5 082

Officers

President, CEO, Chief of Construction Defects Response Headquarters & Chairman of the Board
Mr. Bunya Miyao
Executive Officer & CFO
Koki Jindo
Exe. Officer, Chief of Corp. Mgmt. & Compliance Promotion HQs, Chief Legal Officer and Director
Mr. Shinji Takekura
Execu. Officer, Deputy Chief of the Leasing Headquarters, GM of Corporate Sales Dep. & Director
Mr. Naomichi Mochida
Exec. Officer, Deputy Chief of Corporate Mgmt. HQ and Dept Manager of HR & General Affairs Dept.
Takato Maruyama
Executive Officer & Department Manager of Wealth Management Promotion Department
Mr. Yasushi Mizuno
Show More
Managing Executive Officer, Chief of the Leasing Business Headquarters & Director
Ms. Mayumi Hayashima
Exec. Officer, Deputy Chief of Compliance Promotion HQ & Sr. Dept. Manager of Compliance Promotion
Masahiro Yamaguchi
Executive Officer & GM of Business Planning Division
Rika Brako
Exec. Off., GM of Arch. Eng. Div., Dept. Mng. & Dsgn. Dept. and Dep. Chief of Const. Def. Res. Hq.
Daiju Matsui
Show Less

See Also

Discover More
What is the Intrinsic Value of one Leopalace21 Corp stock?

The intrinsic value of one Leopalace21 Corp stock under the Base Case scenario is 2 095.44 JPY.

Is Leopalace21 Corp stock undervalued or overvalued?

Compared to the current market price of 504 JPY, Leopalace21 Corp is Undervalued by 76%.