Company Valuation: LECIP Holdings Corporation

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 7,549 7,297 6,393 8,610 7,212 7,132
Change - -3.34% -12.39% 34.68% -16.24% -1.1%
Enterprise Value (EV) 1 9,885 7,685 8,654 8,713 6,883 4,101
Change - -22.26% 12.6% 0.68% -21% -40.41%
P/E -60.8x 137x -25.7x 3.56x 3.08x 6.05x
PBR 1.54x 1.53x 1.42x 1.25x 0.71x 0.65x
PEG - -1x 0x -0x -0.2x -0.1x
Capitalization / Revenue 0.49x 0.52x 0.45x 0.38x 0.28x 0.3x
EV / Revenue 0.64x 0.55x 0.61x 0.38x 0.27x 0.17x
EV / EBITDA 23.5x 12.3x 51.5x 2.4x 1.65x 2.11x
EV / EBIT -282x 50.9x -28x 2.75x 1.95x 3.23x
EV / FCF -5.29x 3.45x -5.22x 3.95x -13.7x 1.23x
FCF Yield -18.9% 29% -19.2% 25.3% -7.3% 81.2%
Dividend per Share 2 5 5 5 8.5 11.5 24
Rate of return 0.84% 0.88% 1.01% 1.34% 2.45% 5.21%
EPS 2 -9.73 4.136 -19.16 178 152.3 76.26
Distribution rate -51.4% 121% -26.1% 4.78% 7.55% 31.5%
Net sales 1 15,553 14,075 14,253 22,684 25,931 23,898
EBITDA 1 420 627 168 3,628 4,177 1,944
EBIT 1 -35 151 -309 3,165 3,532 1,269
Net income 1 -124 53 -249 2,416 2,255 1,177
Net Debt 1 2,336 388 2,261 103 -329 -3,031
Reference price 2 592.00 568.00 493.00 633.00 469.00 461.00
Nbr of stocks (in thousands) 12,752 12,847 12,967 13,601 15,377 15,471
Announcement Date 23/06/21 22/06/22 26/06/23 24/06/24 23/06/25 18/06/26
1JPY in Million2JPY
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 59.41M
18.51x1.25x9.58x2% 41.04B
17.32x0.75x5.56x3.36% 36.52B
12.41x0.57x5.05x3.81% 30.83B
10.49x0.64x8.21x1.42% 30.74B
14.91x2.74x9.58x4.01% 21.65B
10.95x0.51x4.93x2.88% 18.17B
29.57x1.17x12.23x0.55% 17.04B
12.1x1.06x6.01x4.15% 16.65B
12.72x0.99x6.59x1.06% 12.99B
Average 15.44x 1.08x 7.53x 2.58% 22.57B
Weighted average by Cap. 15.46x 1.04x 7.51x 2.65%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. 7213 Stock
  4. Valuation LECIP Holdings Corporation