Valuation Ledax Co.,Ltd.

Stocks

Market Closed - Japan Exchange 14:30:00 09/09/2026 HKT			5-day change	1st Jan Change
183.00 ^JPY	+7.02%		+7.02%	+3.39%

15/07/25	Capital Gallery Co., Ltd. signed a letter of intent to acquire 50% stake in OSMIC Holdings Co., Ltd. from Leda Group Holdings Co.,Ltd. and Ledax Co.,Ltd. for approximately ¥100 million.	CI
09/10/24	Ledax Co.,Ltd. agreed to acquire Shinko Jidosha Co., Ltd. from Masakazu Shiira for ¥43.1 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	5,416	4,754	3,956	3,877	3,109	4,312
Change	-	-12.22%	-16.79%	-2.01%	-19.79%	38.66%
Enterprise Value (EV) ¹	2,674	3,213	2,855	1,957	2,110	2,812
Change	-	20.17%	-11.15%	-31.47%	7.86%	33.22%
P/E	34.5x	-16.2x	-7.69x	53.1x	-16.6x	38.2x
PBR	0.97x	0.9x	0.84x	0.81x	0.67x	0.91x
PEG	-	0x	-0.1x	-0x	0x	-0x
Capitalization / Revenue	0.34x	0.26x	0.21x	0.2x	0.16x	0.22x
EV / Revenue	0.17x	0.17x	0.15x	0.1x	0.11x	0.14x
EV / EBITDA	8.18x	11.4x	-7.01x	10.3x	-26.1x	-281x
EV / EBIT	11.3x	15.9x	-5.72x	19.8x	-10.6x	-23x
EV / FCF	-5.77x	-2.4x	-13.2x	2.54x	-3.3x	-21.6x
FCF Yield	-17.3%	-41.6%	-7.56%	39.3%	-30.3%	-4.63%
Dividend per Share ²	2	2	-	1	-	1
Rate of return	0.76%	0.87%	-	0.53%	-	0.48%
EPS ²	7.595	-14.17	-24.83	3.522	-9.021	5.451
Distribution rate	26.3%	-14.1%	-	28.4%	-	18.3%
Net sales ¹	16,031	18,383	19,058	19,072	20,034	19,846
EBITDA ¹	327	282	-407	190	-81	-10
EBIT ¹	237	202	-499	99	-200	-122
Net income ¹	157	-293	-514	73	-187	113
Net Debt ¹	-2,742	-1,541	-1,101	-1,920	-999	-1,500
Reference price ²	262.00	230.00	191.00	187.00	150.00	208.00
Nbr of stocks (in thousands)	20,671	20,670	20,712	20,731	20,730	20,729
Announcement Date	25/6/21	24/6/22	23/6/23	27/6/24	27/6/25	25/6/26

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LEDAX CO.,LTD.	-	-	-	-	22.99M
PENSKE AUTOMOTIVE GROUP, INC.	15.88x	0.51x	10.6x	2.59%	14.24B
D'IETEREN GROUP	15.57x	1.35x	16.54x	1.27%	10.65B
AUTONATION, INC.	9.49x	0.52x	8.99x	-.--%	6.92B
RUSH ENTERPRISES, INC.	20.2x	0.9x	10.53x	1.04%	5.84B
EAGERS AUTOMOTIVE LIMITED	19.56x	0.61x	11.17x	3.7%	4.55B
ASBURY AUTOMOTIVE GROUP, INC.	7.52x	0.46x	9.04x	-.--%	3.82B
SONIC AUTOMOTIVE, INC.	10.76x	0.28x	7.47x	2.1%	2.4B
CUSTOM TRUCK ONE SOURCE, INC.	74.05x	1.7x	8.08x	-.--%	2.15B
Average	21.63x	0.79x	10.30x	1.34%	5.62B
Weighted average by Cap.	17.37x	0.78x	11.30x	1.55%