Subscribe

Leopalace21 Corporation (8848.T)

JPY665.00 -5.00 (-0.75%)
JP JPX Real Estate Real Estate - Services
Address 2-54-11 Honcho 164-8622
Tokyo, JP
CEO Bunya Miyao
IPO 2004-03-25
ISIN JP3167500002

Explore sections of this company profile

Description

Leopalace21 Corporation, based in Tokyo, Japan, is a multifaceted enterprise specializing in the development, rental, and sale of residential accommodations, including apartments, condominiums, and houses, throughout Japan. Founded in 1973, its business activities are structured into three primary divisions: Leasing, Elderly Care, and Other Businesses. The Leasing Business division oversees the management and letting of apartment complexes and various other properties. Its services extend to include property repair work, broadband internet provision, rent guarantee schemes, corporate housing solutions, solar energy generation, and small-amount short-term insurance products. This segment is also active in real estate brokerage and the operation of serviced apartments and offices. Through its Elderly Care Business, the company operates a network of senior care facilities under the "Azumi En" brand. This segment delivers a comprehensive suite of elder care provisions, such as group homes, day care programs, short-term stays, residential care homes with nursing services, home visits, and home care support. The Other Businesses segment encompasses the management of resort properties located in Guam, in addition to its financing activities and other miscellaneous ventures. The company, formerly known as MDI Corporation, adopted its current name, Leopalace21 Corporation, in July 2000.

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
JPY665.00 -5.00 (-0.75%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
0.65
Float Shares
226.30M
Free Float %
49.8%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.58% -3.43% -9.24% -12.82% -3.73% -6.50% +14.63% +89.88% +342.14% -11.82% -64.01%
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
665.00
DCF (Unlevered) 1,374.76 +106.7%
DCF (Levered) 1,081.82 +62.7%

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) 0% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
5.01
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
5 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    +3.0% Q1'26: +3.9% (vs Q1'25)
  • EPS growth Real Estate - Services: +25.9%
    +3.0% Q1'26: +161.7% (vs Q1'25)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +4.1% Q1'26: +0.0% (vs Q1'25)
  • EBIT margin Real Estate - Services: +23.7%
    +5.9% Q1'26: +6.5% (vs Q1'25)
  • ROIC Real Estate - Services: +4.3%
    +79.1% Q1'26: +101.4% (vs Q1'25)
  • Share dilution Real Estate - Services: +0.0%
    -18.2% Q1'26: -23.9% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    1.11× Q1'26: 1.00× (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 (0.63) × ERP
WACC = 87% × Ke + 13% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 1,378.73 Current price: 665.00
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 Mar 2015
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
2 Rev. Ana.
2 EPS Ana.
Mar 2027
2 Rev. Ana.
2 EPS Ana.
Mar 2028
2 Rev. Ana.
2 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
483.19B
est: 498.13B (-3.0%)
511.42B
est: 520.68B (-1.8%)
520.49B
est: 527.57B (-1.3%)
530.84B
est: 532.60B (-0.3%)
505.22B
est: 510.50B (-1.0%)
433.55B
est: 439.19B (-1.3%)
408.96B
est: 409.63B (-0.2%)
398.37B
est: 400.00B (-0.4%)
406.45B
est: 406.42B (+0.0%)
422.67B
est: 425.21B (-0.6%)
431.83B
est: 433.70B (-0.4%)
444.81B
443.71B – 445.91B
+2.6% YoY
453.65B
450.14B – 457.16B
+2.0% YoY
459.45B
455.90B – 463.00B
+1.3% YoY
461.40B
457.83B – 464.97B
+0.4% YoY
466.30B
462.70B – 469.90B
+1.1% YoY
EBITDA
21.78B
est: 16.39B (+32.9%)
30.03B
est: 17.14B (+75.2%)
32.36B
est: 17.36B (+86.4%)
28.39B
est: 17.53B (+62.0%)
-50.40B
est: 16.80B (-400.0%)
-44.81B
est: 14.45B (-410.0%)
-7.18B
est: 13.48B (-153.2%)
23.53B
est: 13.16B (+78.7%)
13.79B
est: 13.38B (+3.1%)
26.25B
est: 25.53B (+2.8%)
34.12B
est: 26.04B (+31.0%)
26.71B
26.64B – 26.77B
+2.6% YoY
27.24B
27.03B – 27.45B
+2.0% YoY
27.58B
27.37B – 27.80B
+1.3% YoY
27.70B
27.49B – 27.92B
+0.4% YoY
28.00B
27.78B – 28.21B
+1.1% YoY
EBIT
14.04B
est: 8.00B (+75.6%)
20.26B
est: 8.36B (+142.4%)
22.60B
est: 8.47B (+166.8%)
16.15B
est: 8.55B (+88.8%)
-63.90B
est: 8.19B (-879.8%)
-57.23B
est: 7.05B (-911.8%)
-17.60B
est: 6.58B (-367.7%)
14.17B
est: 6.42B (+120.6%)
7.22B
est: 6.52B (+10.6%)
21.59B
est: 19.91B (+8.4%)
30.62B
est: 20.30B (+50.8%)
20.83B
20.77B – 20.88B
+2.6% YoY
21.24B
21.07B – 21.40B
+2.0% YoY
21.51B
21.34B – 21.68B
+1.3% YoY
21.60B
21.43B – 21.77B
+0.4% YoY
21.83B
21.66B – 22.00B
+1.1% YoY
Net Income
14.51B
est: 23.31B (-37.8%)
19.43B
est: 26.79B (-27.5%)
20.40B
est: 31.31B (-34.8%)
14.82B
est: 27.12B (-45.4%)
-68.66B
est: -75.17B (+8.7%)
-80.22B
est: -57.39B (-39.8%)
-23.68B
est: -53.88B (+56.0%)
11.85B
est: 1.13B (+945.5%)
19.81B
est: 26.25B (-24.5%)
42.06B
est: 50.62B (-16.9%)
17.86B
est: 19.90B (-10.2%)
16.08B
15.14B – 17.03B
-19.2% YoY
27.76B
27.50B – 28.03B
+72.6% YoY
30.24B
29.96B – 30.53B
+8.9% YoY
30.42B
30.12B – 30.73B
+0.6% YoY
31.10B
30.79B – 31.41B
+2.2% YoY
SGA
est: 9.58B (-100.0%)
est: 10.01B (-100.0%)
est: 10.15B (-100.0%)
est: 10.24B (-100.0%)
est: 9.82B (-100.0%)
est: 8.45B (-100.0%)
est: 7.88B (-100.0%)
est: 7.69B (-100.0%)
est: 7.82B (-100.0%)
— – —
— – —
— – —
— – —
— – —
EPS
55.19
est: 53.46 (+3.2%)
74.68
est: 61.43 (+21.6%)
77.61
est: 71.81 (+8.1%)
58.02
est: 62.20 (-6.7%)
-278.58
est: -172.39 (-61.6%)
-328.77
est: -131.60 (-149.8%)
-84.87
est: -123.55 (+31.3%)
36.04
est: 2.60 (+1,286.2%)
60.21
est: 60.20 (+0.0%)
130.91
est: 141.94 (-7.8%)
56.22
est: 55.80 (+0.8%)
45.10
42.46 – 47.74
-19.2% YoY
77.85
77.12 – 78.58
+72.6% YoY
84.80
84.00 – 85.60
+8.9% YoY
85.30
84.44 – 86.16
+0.6% YoY
87.20
86.32 – 88.08
+2.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-15 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-14 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-13 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-12 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-11 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-08 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-07 B+ 3/5 3/5 5/5 5/5 2/5 2/5 1/5
2026-05-01 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-30 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-28 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-27 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-24 B+ 3/5 3/5 5/5 5/5 2/5 3/5 1/5
2026-04-23 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-22 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-21 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-20 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-17 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5
2026-04-16 B+ 3/5 3/5 5/5 5/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.77B
OE per share TTM
4.10
Owner's Yield
0.85%
Maintenance CapEx ratio
12.44%
Maint CapEx / Avg PPE
17.4%

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.

ETF Ownership

Top ETFs holding this stock Held by 98 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR Dow Jones International Real Estate ETF RWX 0.20% 544.5K 0.59%
2 Lazard International Dynamic Equity ETF IDEQ 0.20% 2.54M 0.40%
3 WisdomTree Japan SmallCap Dividend Fund DFJ 0.11% 406.5K 0.58%
4 Xtrackers International Real Estate ETF HAUZ 0.10% 1.04M 0.10%
5 Vanguard Global ex-U.S. Real Estate ETF VNQI 0.08% 3.01M 0.12%
6 iShares MSCI Japan Small-Cap ETF SCJ 0.07% 178.6K 0.50%
7 iShares MSCI Japan Small Cap UCITS ETF IDJP.L 0.07% 388.3K 0.58%
8 State Street SPDR Dow Jones Global Real Estate ETF RWO 0.05% 679.3K 0.50%
9 State Street SPDR Dow Jones Global Real Estate UCITS ETF (Dist) GLRE.L 0.05% 222.6K 0.40%
10 State Street SPDR Dow Jones Global Real Estate UCITS ETF (Acc) GLRA.L 0.05% 222.6K 0.40%

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
6.79M
Shares Outstanding
454.77M

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
Ayano Ueshima Manager of Human Resources Department & Talent Development Section
Bunya Miyao President, Chief Executive Officer, Chief of Dev Buss HQ & Representative Executive Internal Chairman of the Board male
Daiju Matsui Exec Officer, Gen Manager of Architectural Eng, Dept Manager of Construction-Management Dept
Eigo Matsunaga Exec Officer, Chief of the Dev Sales Divi & Chief of the Real Estate Dev Sales Dept
Junji Kojima Executive Officer & GM of Property Management Division - West Japan
Kazuhiro Hayashi Executive Officer & General Manager of Corporate Sales Division
Koki Jindo Executive Officer, Chief Financial Officer & Department Manager of Financial Accounting Dept
Mayumi Hayashima Managing Exec Officer, Chief of the Leasing Business Promotion HQ & Executive Internal Director female
Naomichi Mochida Managing Executive Officer, Chief of Leasing Business Sales Hq & Executive Internal Director male
Rika Brako Executive Officer & General Manager of Property Management Division
Shinji Takekura Exec Officer, Chief of Corp Mgt HQ, Deputy Chief of Dev Buss HQ & Executive Internal 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