Subscribe

LEOCLAN Co.,Ltd. (7681.T)

JPY940.00 +10.00 (+1.08%)
JP JPX Healthcare Medical - Equipment & Services
Address 2-4-26 Senrioka 566-0001
Settsu, JP
CEO Okitsugu Takeuchi
IPO 2019-10-02
ISIN JP3979320003

Explore sections of this company profile

Description

LEOCLAN Co.,Ltd. operates as a medical equipment trading firm, addressing diverse needs across medical care, welfare, and general health sectors. Its operations are structured into three main divisions: Medical Total Solutions Business, Remote Image Diagnosis Service Business, and School Lunch Business. The Medical Total Solutions Business segment delivers comprehensive services. This includes advisory support for selecting medical equipment, subsequent maintenance, and undertaking interior design, construction, and installation projects for medical facilities, preventive health centers, and nursing care institutions. Additionally, this segment is involved in the sale of medical devices and information systems. Through its Remote Image Diagnosis Service Business, the company facilitates the remote interpretation of imaging data from MRI, CT, and other scans by diagnostic radiology specialists, subsequently providing critical diagnostic information. Finally, the School Lunch Business segment offers a variety of meal services—including regular, therapeutic, and other specialized dietary options—to nursing care and welfare facilities. Established in 2001, LEOCLAN Co.,Ltd. is headquartered in Settsu, Japan.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY940.00 +10.00 (+1.08%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3.1K
Beta
0.12
Float Shares
1.95M
Free Float %
33.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.00% -6.05% -14.82% -18.40% -21.06% -24.00% -26.10% -9.94% -16.59% -31.93% -31.93%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
940.00
DCF (Unlevered) 2,016.28 +114.5%
DCF (Levered) 1,894.36 +101.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM)
Rating 2024-11 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.91
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
1 / 10
No MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
2 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Equipment & Services: +14.1%
    +8.5% Q1'26: +42.4% (vs Q1'25)
  • EPS growth Medical - Equipment & Services: +15.4%
    +12.2% Q1'26: -37.9% (vs Q1'25)
  • FCF margin FCF growth · Medical - Equipment & Services: -3.5%
    -0.4% Q1'26: -0.8% (vs Q1'25)
  • EBIT margin Medical - Equipment & Services: +1.1%
    +1.3% Q1'26: +3.7% (vs Q1'25)
  • ROIC Medical - Equipment & Services: +2.4%
    +16.5% Q1'26: +38.6% (vs Q1'25)
  • Share dilution Medical - Equipment & Services: -2.1%
    +0.1% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Equipment & Services: 0.31×
    0.02× Q1'26: 1.91× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.12) × ERP
WACC = 100% × Ke + 0% × Kd (27.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,016.10 Current price: 940.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Revenue
36.11B
est: 35.27B (+2.4%)
22.00B
est: 26.04B (-15.5%)
26.35B
est: 24.39B (+8.0%)
29.77B
est: 27.57B (+8.0%)
26.63B
est: 25.09B (+6.2%)
19.80B
est: 29.95B (-33.9%)
21.49B
est: 33.60B (-36.0%)
EBITDA
1.31B
est: 780.61M (+67.9%)
296.79M
est: 576.37M (-48.5%)
670.86M
est: 539.81M (+24.3%)
747.26M
est: 610.03M (+22.5%)
544.73M
est: 555.14M (-1.9%)
277.60M
est: 614.70M (-54.8%)
378.03M
est: 689.66M (-45.2%)
EBIT
1.19B
est: 639.85M (+86.0%)
204.37M
est: 472.43M (-56.7%)
576.06M
est: 442.47M (+30.2%)
650.98M
est: 500.03M (+30.2%)
440.30M
est: 455.04M (-3.2%)
178.11M
est: 495.19M (-64.0%)
288.29M
est: 555.57M (-48.1%)
Net Income
732.96M
est: 730.39M (+0.4%)
120.84M
est: 457.01M (-73.6%)
390.98M
est: 204.39M (+91.3%)
437.05M
est: 540.43M (-19.1%)
271.31M
est: 349.88M (-22.5%)
136.06M
est: 496.94M (-72.6%)
152.78M
est: 597.76M (-74.4%)
SGA
2.16B
est: 2.58B (-16.4%)
2.05B
est: 1.91B (+7.6%)
2.16B
est: 1.79B (+20.8%)
2.40B
est: 2.02B (+19.2%)
2.38B
est: 1.84B (+29.5%)
2.44B
est: 2.93B (-16.7%)
2.45B
est: 3.29B (-25.4%)
EPS
125.61
est: 123.17 (+2.0%)
20.84
est: 77.07 (-73.0%)
66.64
est: 34.47 (+93.3%)
74.30
est: 91.13 (-18.5%)
46.12
est: 59.00 (-21.8%)
23.09
est: 83.80 (-72.4%)
25.85
est: 100.80 (-74.4%)
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-05-14 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-05-12 B+ 3/5 5/5 3/5 4/5 1/5 2/5 4/5
2026-05-11 B+ 3/5 5/5 3/5 3/5 1/5 2/5 4/5
2026-05-08 B+ 3/5 5/5 3/5 3/5 1/5 2/5 4/5
2026-05-07 B+ 3/5 5/5 3/5 3/5 1/5 2/5 4/5
2026-04-30 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-28 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-27 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-24 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-23 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-22 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-21 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-16 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5
2026-04-15 B+ 3/5 5/5 2/5 4/5 1/5 2/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-234.97M
OE per share TTM
-39.73
Owner's Yield
-4.96%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
1.4%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
1.70M
Shares Outstanding
5.92M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Atsushi Nishimoto GM of Management Division & Director male
Okitsugu Takeuchi Chief Executive Officer, President & Representative Director male
Satoshi Yamada GM of the Sales Division & Osaka Sales Division and Director male
Seiji Tagami Executive Officer, GM of Sales Promotion Department, GM of Sales Department 1 & Director male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits