Subscribe

Last One Mile Co.,Ltd. (9252.T)

JPY3,680.00 +100.00 (+2.79%)
JP JPX Utilities General Utilities
Address Owl Tower 170-0013
Tokyo, JP
CEO Mitsuhiro Yoneda
IPO 2021-11-24
ISIN JP3967550009

Explore sections of this company profile

Description

Last One Mile Co.,Ltd. engages in last mile business in Japan and internationally. The company offers electricity, gas, water delivery, and internet connections. The company also offers tenant move-out and renewal support for real estate companies; outsourcing call center operations, such as reservations and inquiries; consulting on measures to deal with vacancies and improve property value, such as free internet apartments and security cameras; sales of corporate services, such as Wi-Fi for stores, business phones, multifunction printers; housing equipment EC business; hotel management contract business; and listing advertising media business. The company was incorporated in 2012 and is headquartered in Toshima, 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
JPY3,680.00 +100.00 (+2.79%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
13.6K
Beta
0.60
Float Shares
911.3K
Free Float %
33.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.59% -1.32% -4.70% -10.07% +3.16% -4.46% -7.54% -5.02% +8.51% +8.51% +8.51%
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
3,680.00
DCF (Unlevered) 7,003.48 +90.3%
DCF (Levered) 14,106.65 +283.3%

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 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.03
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
A+
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
2 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Utilities: +5.7%
    +31.8% Q1'26: +32.6% (vs Q1'25)
  • EPS growth Utilities: +7.7%
    -25.6% Q1'26: +48.9% (vs Q1'25)
  • FCF margin FCF growth · Utilities: +31.9%
    +5.7% Q1'26: +9.0% (vs Q1'25)
  • EBIT margin Utilities: +20.8%
    +6.7% Q1'26: +12.3% (vs Q1'25)
  • ROIC Utilities: +4.4%
    +12.0% Q1'26: +28.8% (vs Q1'25)
  • Share dilution Utilities: +0.0%
    +9.7% Q1'26: +0.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Utilities: 3.39×
    2.81× Q1'26: 1.39× (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 (0.62) × ERP
WACC = 72% × Ke + 28% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 7,003.48 Current price: 3,680.00
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 Aug 2026
1 Rev. Ana.
1 EPS Ana.
Aug 2027
1 Rev. Ana.
1 EPS Ana.
Aug 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
20.80B
20.80B – 20.80B
24.50B
24.50B – 24.50B
+17.8% YoY
29.50B
29.50B – 29.50B
+20.4% YoY
EBITDA
1.10B
1.10B – 1.10B
1.30B
1.30B – 1.30B
+17.8% YoY
1.56B
1.56B – 1.56B
+20.4% YoY
EBIT
787.07M
787.07M – 787.07M
927.08M
927.08M – 927.08M
+17.8% YoY
1.12B
1.12B – 1.12B
+20.4% YoY
Net Income
1.22B
1.22B – 1.22B
1.62B
1.62B – 1.62B
+33.0% YoY
2.06B
2.06B – 2.06B
+27.4% YoY
SGA
9.97B
9.97B – 9.97B
11.75B
11.75B – 11.75B
+17.8% YoY
14.14B
14.14B – 14.14B
+20.4% YoY
EPS
436.20
436.20 – 436.20
580.30
580.30 – 580.30
+33.0% YoY
739.30
739.30 – 739.30
+27.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-28 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-27 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-26 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-25 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-22 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-21 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-20 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-19 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-18 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-15 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-14 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-13 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-12 A+ 4/5 5/5 5/5 5/5 2/5 4/5 3/5
2026-05-11 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-08 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-07 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-05-01 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-30 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-28 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-27 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-24 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-23 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-22 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-21 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-20 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-17 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5
2026-04-16 A 4/5 5/5 5/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
1.99B
OE per share TTM
707.12
Owner's Yield
19.64%
Maintenance CapEx ratio
22.84%
Maint CapEx / Avg PPE
6.5%

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

This company is not held by any ETF in our universe.

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
3.22M
Shares Outstanding
2.73M

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
Kohei Ichikawa Executive Officer, Head of Finance & Accounting Department and Director male
Makoto Watanabe CEO & Representative Chairman male
Matsunaga Hikari MD, GM of Sales Headquarters, President. COO & Representative Director
Miwa Kukimiya Executive Officer, GM of the President's Office & Director female
Naoyo Kisen Executive Officer, GM of the 2nd Sales Department - Business Division & Director male
Takuya Yanagida Executive Officer & 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