Loading...

Leopalace21

OTCPK:LEOP.F
Snowflake Description

Fair value with moderate growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
LEOP.F
OTCPK
¥68B
Market Cap
  1. Home
  2. US
  3. Real Estate
Company description

Leopalace21 Corporation, together with its subsidiaries, engages in the construction, leasing, and sale of apartments in Japan. The last earnings update was 10 days ago. More info.


Add to Portfolio Compare Print
  • Leopalace21 has significant price volatility in the past 3 months.
LEOP.F Share Price and Events
7 Day Returns
0%
OTCPK:LEOP.F
-0.9%
US Real Estate
-0.7%
US Market
1 Year Returns
-
OTCPK:LEOP.F
-15.7%
US Real Estate
3%
US Market
LEOP.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Leopalace21 (LEOP.F) 0% -15.8% - - - -
US Real Estate -0.9% -6.6% -8.6% -15.7% 22.9% 4.2%
US Market -0.7% -2% 2.4% 3% 39.2% 42%
1 Year Return vs Industry and Market
  • No trading data on LEOP.F.
  • No trading data on LEOP.F.
Price Volatility
LEOP.F
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Leopalace21's competitors could be found in our database.

LEOP.F Value

 Is Leopalace21 undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Leopalace21 to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Leopalace21.

OTCPK:LEOP.F Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 2 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 11.3%
Perpetual Growth Rate 10-Year US Government Bond Rate 2.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OTCPK:LEOP.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 6%
Real Estate Unlevered Beta Simply Wall St/ S&P Global 1.11
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.11 (1 + (1- 30.86%) (70.63%))
1.437
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.44
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.437 * 5.96%)
11.3%

Discounted Cash Flow Calculation for OTCPK:LEOP.F using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Leopalace21 is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OTCPK:LEOP.F DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (JPY, Millions) Source Present Value
Discounted (@ 11.3%)
2019 -40,150.00 Analyst x2 -36,074.88
2020 -28,000.00 Analyst x1 -22,604.60
2021 -8,000.00 Analyst x1 -5,802.94
2022 9,600.00 Analyst x2 6,256.75
2023 13,879.98 Est @ 44.58% 8,128.04
2024 18,325.35 Est @ 32.03% 9,642.03
2025 22,583.80 Est @ 23.24% 10,676.59
2026 26,442.39 Est @ 17.09% 11,231.96
2027 29,821.44 Est @ 12.78% 11,381.59
2028 32,733.29 Est @ 9.76% 11,224.92
Present value of next 10 years cash flows ¥4,059.45
OTCPK:LEOP.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= ¥32,733.29 × (1 + 2.73%) ÷ (11.3% – 2.73%)
¥392,549.76
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= ¥392,549.76 ÷ (1 + 11.3%)10
¥134,613.40
OTCPK:LEOP.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= ¥4,059.45 + ¥134,613.40
¥138,672.85
Equity Value per Share
(JPY)
= Total value / Shares Outstanding
= ¥138,672.85 / 243.82
¥568.76
OTCPK:LEOP.F Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:LEOP.F represents 0.00573x of TSE:8848
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00573x
Value per Share
(Listing Adjusted, USD)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 568.76 x 0.00573
$3.26
Value per share (USD) From above. $3.26
Current discount Discount to share price of $1.60
= -1 x ($1.60 - $3.26) / $3.26
50.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Leopalace21 is available for.
Intrinsic value
>50%
Share price is $1.6 vs Future cash flow value of $3.26
Current Discount Checks
For Leopalace21 to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Leopalace21's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Leopalace21's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Leopalace21's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Leopalace21's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:LEOP.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in JPY ¥-278.58
TSE:8848 Share Price ** TSE (2019-05-06) in JPY ¥279
United States of America Real Estate Industry PE Ratio Median Figure of 26 Publicly-Listed Real Estate Companies 15.37x
United States of America Market PE Ratio Median Figure of 3,088 Publicly-Listed Companies 17.89x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Leopalace21.

OTCPK:LEOP.F PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:8848 Share Price ÷ EPS (both in JPY)

= 279 ÷ -278.58

-1x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Leopalace21 is loss making, we can't compare its value to the US Real Estate industry average.
  • Leopalace21 is loss making, we can't compare the value of its earnings to the United States of America market.
Price based on expected Growth
Does Leopalace21's expected growth come at a high price?
Raw Data
OTCPK:LEOP.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -1x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts
98.7%per year
United States of America Real Estate Industry PEG Ratio Median Figure of 12 Publicly-Listed Real Estate Companies 0.44x
United States of America Market PEG Ratio Median Figure of 2,117 Publicly-Listed Companies 1.56x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Leopalace21, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Leopalace21's assets?
Raw Data
OTCPK:LEOP.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in JPY ¥333.53
TSE:8848 Share Price * TSE (2019-05-06) in JPY ¥279
United States of America Real Estate Industry PB Ratio Median Figure of 52 Publicly-Listed Real Estate Companies 1.44x
United States of America Market PB Ratio Median Figure of 5,195 Publicly-Listed Companies 1.83x
OTCPK:LEOP.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:8848 Share Price ÷ Book Value per Share (both in JPY)

= 279 ÷ 333.53

0.84x

* Primary Listing of Leopalace21.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Leopalace21 is good value based on assets compared to the US Real Estate industry average.
X
Value checks
We assess Leopalace21's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Real Estate industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Real Estate industry average (and greater than 0)? (1 check)
  5. Leopalace21 has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

LEOP.F Future Performance

 How is Leopalace21 expected to perform in the next 1 to 3 years based on estimates from 2 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
98.7%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Leopalace21 expected to grow at an attractive rate?
  • Leopalace21's earnings growth is expected to exceed the low risk savings rate of 2.7%.
Growth vs Market Checks
  • Leopalace21's earnings growth is expected to exceed the United States of America market average.
  • Leopalace21's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:LEOP.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:LEOP.F Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 2 Analysts 98.7%
OTCPK:LEOP.F Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 2 Analysts 2%
United States of America Real Estate Industry Earnings Growth Rate Market Cap Weighted Average 6.9%
United States of America Real Estate Industry Revenue Growth Rate Market Cap Weighted Average 6.8%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 13.9%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.3%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:LEOP.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
All numbers in JPY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:LEOP.F Future Estimates Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-03-31 538,706 30,745 15,835 1
2022-03-31 532,390 21,517 12,062 2
2021-03-31 510,484 12,300 -616 2
2020-03-31 496,162 -5,684 2
OTCPK:LEOP.F Past Financials Data
Date (Data in JPY Millions) Revenue Cash Flow Net Income *
2019-03-31 505,223 -7,212 -68,662
2018-12-31 521,685 -42,033
2018-09-30 527,579 18,148 -488
2018-06-30 531,658 8,303
2018-03-31 530,840 27,338 14,819
2017-12-31 525,375 20,410
2017-09-30 524,038 31,343 20,201
2017-06-30 522,940 21,531
2017-03-31 520,488 27,504 20,401
2016-12-31 515,517 19,824
2016-09-30 514,298 25,282 20,909
2016-06-30 512,898 20,558

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Leopalace21's earnings are expected to grow significantly at over 20% yearly.
  • Leopalace21's revenue is expected to grow by 2% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OTCPK:LEOP.F Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below

All data from Leopalace21 Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:LEOP.F Future Estimates Data
Date (Data in JPY Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-03-31 64.70 64.70 64.70 1.00
2022-03-31 50.25 67.30 33.20 2.00
2021-03-31 13.25 28.90 -2.50 3.00
2020-03-31 -23.25 -17.20 -29.30 2.00
OTCPK:LEOP.F Past Financials Data
Date (Data in JPY Millions) EPS *
2019-03-31 -278.58
2018-12-31 -169.11
2018-09-30 -1.95
2018-06-30 32.84
2018-03-31 58.02
2017-12-31 79.08
2017-09-30 77.46
2017-06-30 81.94
2017-03-31 77.61
2016-12-31 75.41
2016-09-30 79.54
2016-06-30 78.20

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Leopalace21 is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Leopalace21's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Leopalace21 has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

LEOP.F Past Performance

  How has Leopalace21 performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Leopalace21's growth in the last year to its industry (Real Estate).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Leopalace21 does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Leopalace21's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Leopalace21's 1-year growth to the US Real Estate industry average as it is not currently profitable.
Earnings and Revenue History
Leopalace21's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Leopalace21 Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:LEOP.F Past Revenue, Cash Flow and Net Income Data
Date (Data in JPY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 505,223.00 -68,662.00 60,892.00
2018-12-31 521,685.00 -42,033.00 66,357.00
2018-09-30 527,579.00 -488.00 67,461.00
2018-06-30 531,658.00 8,303.00 67,365.00
2018-03-31 530,840.00 14,819.00 65,503.00
2017-12-31 525,375.00 20,410.00 65,057.00
2017-09-30 524,038.00 20,201.00 64,300.00
2017-06-30 522,940.00 21,531.00 63,971.00
2017-03-31 520,488.00 20,401.00 63,148.00
2016-12-31 515,517.00 19,824.00 63,505.00
2016-09-30 514,298.00 20,909.00 62,905.00
2016-06-30 512,898.00 20,558.00 62,039.00
2016-03-31 511,424.00 19,432.00 61,321.00
2015-12-31 508,973.00 19,113.00 59,865.00
2015-09-30 502,467.00 17,652.00 58,288.00
2015-06-30 492,086.00 15,762.00 56,680.00
2015-03-31 483,188.00 14,507.00 55,000.00
2014-12-31 478,380.00 16,683.00 54,905.00
2014-09-30 472,453.00 16,374.00 53,638.00
2014-06-30 471,839.00 15,906.00 52,431.00
2014-03-31 471,089.00 15,229.00 51,184.00
2013-12-31 467,853.00 14,692.00 50,320.00
2013-09-30 465,898.00 19,514.00 48,757.00
2013-06-30 462,649.00 18,715.00 47,075.00
2013-03-31 454,222.00 13,335.00 45,741.00
2012-12-31 456,820.00 8,694.00 46,433.00
2012-09-30 456,389.00 4,533.00 45,938.00
2012-06-30 460,399.00 1,377.00 46,184.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Leopalace21 has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Leopalace21 has efficiently used its assets last year compared to the US Real Estate industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Leopalace21 improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Leopalace21's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Real Estate industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Leopalace21 has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

LEOP.F Health

 How is Leopalace21's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Leopalace21's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Leopalace21's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Leopalace21's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Leopalace21's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 2.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Leopalace21 Company Filings, last reported 1 month ago.

OTCPK:LEOP.F Past Debt and Equity Data
Date (Data in JPY Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 81,337.00 48,045.00 85,790.00
2018-12-31 107,437.00 51,122.00 89,259.00
2018-09-30 144,381.00 52,306.00 87,894.00
2018-06-30 152,126.00 53,946.00 93,000.00
2018-03-31 159,436.00 53,828.00 107,005.00
2017-12-31 157,573.00 50,448.00 96,081.00
2017-09-30 156,150.00 50,144.00 95,885.00
2017-06-30 157,794.00 50,857.00 93,822.00
2017-03-31 158,868.00 49,917.00 104,553.00
2016-12-31 145,252.00 50,660.00 86,456.00
2016-09-30 145,231.00 50,490.00 90,323.00
2016-06-30 143,687.00 50,363.00 82,896.00
2016-03-31 146,210.00 50,823.00 88,923.00
2015-12-31 138,990.00 52,241.00 80,537.00
2015-09-30 135,436.00 52,854.00 78,501.00
2015-06-30 129,671.00 53,534.00 75,113.00
2015-03-31 126,472.00 44,486.00 76,052.00
2014-12-31 116,011.00 42,759.00 66,787.00
2014-09-30 110,190.00 38,438.00 62,930.00
2014-06-30 107,696.00 37,908.00 65,370.00
2014-03-31 104,861.00 37,226.00 75,117.00
2013-12-31 90,874.00 48,943.00 73,175.00
2013-09-30 66,389.00 47,576.00 46,248.00
2013-06-30 62,013.00 48,954.00 51,383.00
2013-03-31 58,151.00 49,025.00 57,185.00
2012-12-31 40,144.00 50,687.00 33,382.00
2012-09-30 36,390.00 50,949.00 29,988.00
2012-06-30 33,245.00 51,329.00 25,468.00
  • Leopalace21's level of debt (59.1%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (35.5% vs 59.1% today).
  • Operating cash flow is negative therefore debt is not well covered.
  • Leopalace21 is making a loss, therefore interest payments are not well covered by earnings.
X
Financial health checks
We assess Leopalace21's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Leopalace21 has a total score of 1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

LEOP.F Dividends

 What is Leopalace21's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Leopalace21 dividends. Estimated to be 2.09% next year.
If you bought $2,000 of Leopalace21 shares you are expected to receive $0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Leopalace21's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Leopalace21's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OTCPK:LEOP.F Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 2 Analyst Estimates (S&P Global) See Below
United States of America Real Estate Industry Average Dividend Yield Market Cap Weighted Average of 16 Stocks 2.7%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2000 Stocks 2.5%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OTCPK:LEOP.F Future Dividends Estimate Data
Date (Data in ¥) Dividend per Share (annual) Avg. No. Analysts
2023-03-31
2022-03-31 20.00 1.00
2021-03-31 7.50 2.00
2020-03-31 0.00 3.00
OTCPK:LEOP.F Past Annualized Dividends Data
Date (Data in ¥) Dividend per share (annual) Avg. Yield (%)
2019-05-10 0.000 0.000
2019-02-12 0.000 0.000
2019-02-08 0.000 0.000
2018-11-13 0.000 0.000
2018-11-09 0.000 0.000
2018-06-28 22.000 3.811
2018-05-11 22.000 2.983
2017-06-29 22.000 2.616
2017-05-15 22.000 3.306
2017-02-13 22.000 3.693
2017-02-10 22.000 3.520
2016-11-11 22.000 3.495
2016-11-08 20.000 3.485
2016-11-04 22.000 3.683
2016-06-29 22.000 3.160
2016-05-13 22.000 3.171
2016-02-12 10.000 1.499
2015-11-06 10.000 1.531
2010-08-10 0.000 0.000
2010-07-30 0.000 0.000
2010-06-28 0.000 0.000
2010-05-27 0.000 0.000
2010-05-14 0.000 0.000
2010-02-12 0.000 0.000
2010-02-05 0.000 0.000
2009-11-13 0.000 0.000
2009-11-02 0.000 0.000
2009-07-31 0.000 0.000

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Leopalace21 has not reported any payouts.
  • Unable to verify if Leopalace21's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Leopalace21's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Leopalace21 has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Leopalace21's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Leopalace21 afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Leopalace21 has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

LEOP.F Management

 What is the CEO of Leopalace21's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Eisei Miyama
AGE 61
TENURE AS CEO 9.3 years
CEO Bio

Mr. Eisei Miyama serves as President and Chief Executive Officer of Leopalace21 Corp. (“The Company”) since June 2010. Mr. Miyama served as President and CEO and General Manager of the Marketing and Sales Headquarters of the Company since February 2010. Mr. Miyama joined the Company in October 1977. Mr. Miyama served as General Manager of the 3rd Sales Department of the Company since April 1990. Mr. Miyama serves as Director of Leopalace21 Corp Since June 1990. Mr. Miyama served as Executive Director of Management of the Company since January 1996. Mr. Miyama served as General Manager of the Leasing Business Headquarters of the Company since November 1996. Mr. Miyama served as Senior Managing Director of the Company since April 2003. Mr. Miyama served as Deputy General Manager of the Sales Headquarters, General Manager of the Elderly Care Business Headquarters and General Manager of the Hotel Business Headquarters of the Company since April 2008. Mr. Miyama served as Senior Managing Director, Senior Executive Officer and the General Manager of the Management Planning Headquarters of the Company since April 2009. Mr. Miyama served as Vice President, Representative Director and General Manager of the 1st Sales Department and Leasing Business Division of the Company in December 2009.

CEO Compensation
  • Insufficient data for Eisei to compare compensation growth.
  • Insufficient data for Eisei to establish whether their remuneration is reasonable compared to companies of similar size in United States of America.
Management Team Tenure

Average tenure and age of the Leopalace21 management team in years:

0.1
Average Tenure
61
Average Age
  • The average tenure for the Leopalace21 management team is less than 2 years, this suggests a new team.
Management Team

Eisei Miyama

TITLE
President
AGE
61
TENURE
9.3 yrs

Katsuhiko Nanameki

TITLE
Executive Officer & GM of the Finance & Accounting Dept of Management Headquarters

Bunya Miyao

TITLE
Managing Executive Officer
AGE
58

Kazuto Tajiri

TITLE
Senior Executive Officer
AGE
66
TENURE
0.1 yrs

Tatsushi Ishikura

TITLE
Executive Officer of Human Resources Department
TENURE
0.3 yrs

Tadahiro Miyama

TITLE
Senior VP
AGE
52
TENURE
0.1 yrs

Satoshi Abe

TITLE
Senior Executive Officer of Corporate Business Promotion & GM of International Business Division
TENURE
0.1 yrs

Hiroshi Takeda

TITLE
Senior Executive Officer
AGE
54
TENURE
0.1 yrs

Yuzuru Sekiya

TITLE
Senior Executive Officer
AGE
61
TENURE
5.1 yrs

Hiroyuki Harada

TITLE
Managing Exec. Officer
AGE
63
Board of Directors Tenure

Average tenure and age of the Leopalace21 board of directors in years:

5.9
Average Tenure
58
Average Age
  • The tenure for the Leopalace21 board of directors is about average.
Board of Directors

Eisei Miyama

TITLE
President
AGE
61
TENURE
28.9 yrs

Bunya Miyao

TITLE
Managing Executive Officer
AGE
58
TENURE
2.9 yrs

Kazuto Tajiri

TITLE
Senior Executive Officer
AGE
66
TENURE
5.9 yrs

Tadahiro Miyama

TITLE
Senior VP
AGE
52
TENURE
8 yrs

Hiroshi Takeda

TITLE
Senior Executive Officer
AGE
54
TENURE
3.9 yrs

Yuzuru Sekiya

TITLE
Senior Executive Officer
AGE
61
TENURE
8.9 yrs

Hiroyuki Harada

TITLE
Managing Exec. Officer
AGE
63
TENURE
5.9 yrs

Hiromi Ito

TITLE
Managing Exec. Officer
AGE
58
TENURE
0.9 yrs

Tetsuji Taya

TITLE
Outside Director
AGE
55
TENURE
8.9 yrs

Yoshiko Sasao

TITLE
Outside Director
AGE
58
TENURE
3.9 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess Leopalace21's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Leopalace21 has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

LEOP.F News

Simply Wall St News

LEOP.F Company Info

Description

Leopalace21 Corporation, together with its subsidiaries, engages in the construction, leasing, and sale of apartments in Japan. It operates through four segments: Leasing Business; Development Business; Elderly Care Business; and Hotels, Resort and Other Businesses. The Leasing Business segment engages in the leasing and management of apartment buildings and other properties; repair work; broadband Internet service; rent obligation guarantee; and company residence agency, solar power generation, and small-amount short-term insurance and other businesses. The Development Business segment is involved in the construction subcontracting of apartments and detached houses; and development of condominiums and others. The Elderly Care Business segment operates elderly care facilities under the Azumi En brand. This segment offers ambulatory type operations, such as day services and short stays. The Hotels, Resort and Other Businesses segment engages in the management of hotels; management and operation of resort facilities on the island of Guam; and provision of travel agency, clerical agency, and other services. The company was formerly known as MDI Corporation and changed its name to Leopalace21 Corporation in July 2000. Leopalace21 Corporation was founded in 1973 and is headquartered in Tokyo, Japan.

Details
Name: Leopalace21 Corporation
LEOP.F
Exchange: OTCPK
Founded: 1973
¥618,741,008
243,815,005
Website: http://www.leopalace21.com
Address: Leopalace21 Corporation
2-54-11 Honcho,
Nakano-ku,
Tokyo,
164-8622,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 8848 Common Stock The Tokyo Stock Exchange JP JPY 06. Jan 1992
OTCPK LEOP.F Common Stock Pink Sheets LLC US USD 06. Jan 1992
DB MQI Common Stock Deutsche Boerse AG DE EUR 06. Jan 1992
Number of employees
Current staff
Staff numbers
7,690
Leopalace21 employees.
Industry
Real Estate Operating Companies
Real Estate
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/20 02:18
End of day share price update: 2019/05/06 00:00
Last estimates confirmation: 2019/05/15
Last earnings filing: 2019/05/10
Last earnings reported: 2019/03/31
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.