LRE Chart
About

Lead Real Estate Co., Ltd together with its subsidiaries, develops and sells luxury residential properties in Japan. The company develops single-family homes and condominiums. It also operates hotels in Tokyo and leases apartment building units to individuals in Japan and Dallas, Texas. In addition, the company engages in master lease business which includes fixed term building lease agreements between owners of extended-stay type hotels and the Company. Lead Real Estate Co., Ltd was founded in 2001 and is headquartered in Tokyo, Japan.

Fundamentals
Scroll to Statements
Sector Real Estate Industry Real Estate - Developmen Market Cap 18.83M
Enterprise Value 10.36B Income 846.78M Sales 18.84B
Book/sh 2.31 Cash/sh 194.76 Dividend Yield 4.44%
Payout 15.71% Employees 76 IPO
P/E 3.54 Forward P/E PEG
P/S 0.00 P/B 0.60 P/C
EV/EBITDA 6.54 EV/Sales 0.55 Quick Ratio 0.28
Current Ratio 1.34 Debt/Eq 258.60 LT Debt/Eq
EPS (ttm) 0.39 EPS next Y EPS Growth 150.00%
Revenue Growth 12.20% Earnings ROA 4.89%
ROE 18.26% ROIC Gross Margin 19.79%
Oper. Margin 14.98% Profit Margin 4.49% Shs Outstand 13.64M
Shs Float 1.18M Short Float 2.71% Short Ratio 1.60
Short Interest 52W High 2.97 52W Low 1.00
Beta 1.83 Avg Volume 51.79K Volume 71.28K
Target Price Recom None Prev Close $1.47
Price $1.38 Change -6.12%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$1.39
Latest analyst target
3. DCF / Fair value
$-1519.01
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.39
Low
High
Mean
Insider Transactions

No recent insider transactions.

Financials
Line Item2024-06-302023-06-302022-06-302021-06-30
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.390.340.340.34
NormalizedEBITDA1.08B1.03B904.86M481.20M
NetIncomeFromContinuingOperationNetMinorityInterest626.96M611.92M551.62M279.49M
ReconciledDepreciation102.71M82.86M43.36M37.33M
ReconciledCostOfRevenue16.00B14.66B12.10B9.77B
EBITDA1.08B1.03B904.86M481.20M
EBIT972.33M945.54M861.50M443.88M
NetInterestIncome-18.29M-16.73M-23.33M-56.65M
InterestExpense18.29M16.73M23.33M56.65M
NormalizedIncome626.96M611.92M551.62M279.49M
NetIncomeFromContinuingAndDiscontinuedOperation626.96M611.92M551.62M279.49M
TotalExpenses18.05B16.48B13.80B10.80B
TotalOperatingIncomeAsReported898.57M939.27M887.10M453.65M
DilutedAverageShares13.64M13.64M13.64M13.64M
BasicAverageShares13.64M13.64M12.50M12.50M
DilutedEPS40.3044.8644.1322.36
BasicEPS40.3044.8644.1322.36
DilutedNIAvailtoComStockholders626.96M611.92M551.62M279.49M
NetIncomeCommonStockholders626.96M611.92M551.62M279.49M
NetIncome626.96M611.92M551.62M279.49M
MinorityInterests789.00K524.00K370.00K27.13M
NetIncomeIncludingNoncontrollingInterests626.17M611.39M551.25M252.36M
NetIncomeContinuousOperations626.17M611.39M551.25M252.36M
TaxProvision327.87M317.42M286.92M134.87M
PretaxIncome954.04M928.81M838.17M387.23M
OtherIncomeExpense73.76M6.27M-25.60M-9.77M
OtherNonOperatingIncomeExpenses73.76M6.27M-25.60M-9.77M
NetNonOperatingInterestIncomeExpense-18.29M-16.73M-23.33M-56.65M
InterestExpenseNonOperating18.29M16.73M23.33M56.65M
OperatingIncome898.57M939.27M887.10M453.65M
OperatingExpense2.05B1.82B1.70B1.03B
SellingGeneralAndAdministration2.05B1.82B1.70B1.03B
GrossProfit2.95B2.76B2.59B1.49B
CostOfRevenue16.00B14.66B12.10B9.77B
TotalRevenue18.95B17.42B14.69B11.26B
OperatingRevenue18.49B17.10B14.48B11.09B
Line Item2024-06-30
TreasurySharesNumber1.99M
OrdinarySharesNumber13.64M13.64M13.64M13.64M
ShareIssued15.63M13.64M13.64M13.64M
NetDebt10.11B10.36B8.19B5.32B
TotalDebt11.60B11.37B8.80B5.93B
TangibleBookValue4.19B2.70B2.09B1.57B
InvestedCapital15.66B13.91B10.80B7.44B
WorkingCapital3.35B4.79B2.16B-326.07M
NetTangibleAssets4.19B2.70B2.09B1.57B
CapitalLeaseObligations182.58M226.15M206.92M134.35M
CommonStockEquity4.24B2.77B2.21B1.64B
TotalCapitalization8.84B8.21B4.44B2.95B
TotalEquityGrossMinorityInterest4.24B2.76B2.20B1.64B
MinorityInterest-7.56M-6.77M-6.24M-5.87M
StockholdersEquity4.24B2.77B2.21B1.64B
OtherEquityInterest-1.00K
GainsLossesNotAffectingRetainedEarnings32.47M21.95M16.24M-2.82M
ForeignCurrencyTranslationAdjustments32.47M21.95M16.24M
TreasuryStock154.12M154.12M154.12M155.20M
RetainedEarnings3.16B2.56B2.00B1.47B
CapitalStock1.21B344.14M344.14M329.92M
CommonStock1.21B344.14M344.14M329.92M
TotalLiabilitiesNetMinorityInterest12.98B12.97B10.22B7.77B
TotalNonCurrentLiabilitiesNetMinorityInterest5.01B5.85B2.60B1.67B
OtherNonCurrentLiabilities233.11M240.03M156.46M179.83M
NonCurrentDeferredLiabilities85.02M33.99M66.58M77.52M
NonCurrentDeferredTaxesLiabilities85.02M33.99M66.58M77.52M
LongTermDebtAndCapitalLeaseObligation4.69B5.58B2.38B1.41B
LongTermCapitalLeaseObligation91.47M137.40M148.22M106.50M
LongTermDebt4.60B5.44B2.23B1.30B
CurrentLiabilities7.97B7.12B7.61B6.11B
OtherCurrentLiabilities69.64M49.76M8.25M700.57M
CurrentDeferredLiabilities130.26M260.53M284.98M223.05M
CurrentDeferredRevenue130.26M260.53M284.98M223.05M
CurrentDebtAndCapitalLeaseObligation6.91B5.80B6.42B4.52B
CurrentCapitalLeaseObligation91.11M88.75M58.70M27.84M
CurrentDebt6.82B5.71B6.36B4.49B
OtherCurrentBorrowings6.82B5.71B6.36B4.49B
PensionandOtherPostRetirementBenefitPlansCurrent6.32M3.44M1.56M3.16M
CurrentProvisions32.75M46.12M54.30M24.01M
PayablesAndAccruedExpenses826.99M968.58M843.68M634.96M
CurrentAccruedExpenses55.94M45.41M1.56M3.16M
Payables771.05M923.17M843.68M634.96M
TotalTaxPayable169.03M190.45M241.25M138.09M
IncomeTaxPayable169.03M190.45M241.25M138.09M
AccountsPayable602.01M732.72M602.43M496.87M
TotalAssets17.22B15.74B12.42B9.41B
TotalNonCurrentAssets5.90B3.82B2.64B3.63B
OtherNonCurrentAssets170.59M186.48M271.75M212.55M
InvestmentsAndAdvances67.24M52.39M48.51M57.08M
OtherInvestments46.39M44.52M16.85M13.18M
InvestmentinFinancialAssets20.84M7.87M31.66M43.90M
AvailableForSaleSecurities20.84M7.87M31.66M43.90M
GoodwillAndOtherIntangibleAssets54.14M71.73M115.55M74.49M
NetPPE5.60B3.51B2.20B3.29B
AccumulatedDepreciation-327.51M-230.16M-107.75M-119.16M
GrossPPE5.93B3.74B2.31B3.41B
ConstructionInProgress500.24M147.15M300.04M157.84M
OtherProperties315.01M334.66M155.89M129.28M
MachineryFurnitureEquipment192.11M189.32M181.05M472.74M
BuildingsAndImprovements1.41B1.27B669.10M818.48M
LandAndImprovements3.51B1.79B1.01B1.83B
Properties0.000.000.000.00
CurrentAssets11.32B11.92B9.78B5.78B
OtherCurrentAssets493.82M299.34M266.04M328.17M
PrepaidAssets236.92M266.04M328.17M
Inventory9.27B10.39B8.85B4.54B
FinishedGoods9.27B10.39B8.85B4.54B
RawMaterials4.54B
Receivables259.36M442.63M261.07M433.05M
OtherReceivables236.50M436.02M
LoansReceivable0.00
AccountsReceivable22.86M6.61M261.07M433.05M
AllowanceForDoubtfulAccountsReceivable-1.20M-6.01M
GrossAccountsReceivable24.06M12.62M
CashCashEquivalentsAndShortTermInvestments1.30B786.37M403.11M480.32M
CashAndCashEquivalents1.30B786.37M403.11M480.32M
Line Item2024-06-302023-06-302022-06-302021-06-30
FreeCashFlow-655.96M-2.17B-2.82B-414.89M
RepaymentOfDebt-14.77B-11.96B-2.83B-7.63B
IssuanceOfDebt15.01B14.58B5.56B8.05B
IssuanceOfCapitalStock1.19B0.0015.30M100.00M
CapitalExpenditure-2.23B-1.25B-226.66M-170.23M
InterestPaidSupplementalData352.36M292.58M220.08M193.66M
IncomeTaxPaidSupplementalData316.05M396.67M212.22M51.30M
EndCashPosition1.30B786.37M403.11M480.32M
BeginningCashPosition786.37M403.11M480.32M329.54M
EffectOfExchangeRateChanges8.90M4.41M16.45M271.00K
ChangesInCash505.41M378.86M-93.66M150.52M
FinancingCashFlow1.18B2.55B2.72B555.60M
CashFlowFromContinuingFinancingActivities1.18B2.55B2.72B555.60M
NetOtherFinancingCharges-229.05M-63.70M-32.06M35.00M
CashDividendsPaid-25.00M0.000.00
CommonStockDividendPaid-25.00M0.000.00
NetCommonStockIssuance1.19B0.0015.30M100.00M
CommonStockIssuance1.19B0.0015.30M100.00M
NetIssuancePaymentsOfDebt243.19M2.62B2.74B420.60M
NetShortTermDebtIssuance268.88M2.64B2.75B
ShortTermDebtPayments-14.75B-11.94B-2.81B
ShortTermDebtIssuance15.01B14.58B5.56B
NetLongTermDebtIssuance-25.69M-18.26M-15.43M420.60M
LongTermDebtPayments-25.69M-18.26M-15.43M-7.63B
LongTermDebtIssuance14.69B5.65B8.05B
InvestingCashFlow-2.24B-1.26B-216.13M-160.43M
CashFlowFromContinuingInvestingActivities-2.24B-1.26B-216.13M-160.43M
NetOtherInvestingChanges702.00K-21.54M
NetInvestmentPurchaseAndSale-15.20M-3.15M10.52M31.34M
SaleOfInvestment0.005.00M11.98M42.04M
PurchaseOfInvestment-15.20M-8.15M-1.46M-10.70M
NetIntangiblesPurchaseAndSale-6.36M-2.44M-22.67M
PurchaseOfIntangibles-6.36M-2.44M-22.67M
NetPPEPurchaseAndSale-2.22B-1.25B-203.98M-170.23M
SaleOfPPE0.00510.09M0.00
PurchaseOfPPE-2.22B-1.25B-203.98M-170.23M
OperatingCashFlow1.57B-919.64M-2.60B-244.66M
CashFlowFromContinuingOperatingActivities1.57B-919.64M-2.60B-244.66M
ChangeInWorkingCapital760.36M-1.64B-3.20B-542.07M
ChangeInOtherWorkingCapital-130.27M4.55M63.72M1.69M
ChangeInOtherCurrentLiabilities2.65M-805.00K-2.12M-804.00K
ChangeInOtherCurrentAssets15.89M11.96M4.68M255.50M
ChangeInPayablesAndAccruedExpense-143.36M49.97M-500.13M-407.55M
ChangeInAccruedExpense-12.65M-730.00K106.96M-588.37M
ChangeInPayable-130.71M50.70M-607.09M180.82M
ChangeInAccountPayable-130.71M50.70M-607.09M180.82M
ChangeInPrepaidAssets-290.24M47.43M71.71M-42.13M
ChangeInInventory1.12B-1.57B-3.01B-591.78M
ChangeInReceivables183.28M-181.61M172.03M244.69M
ChangesInAccountReceivables-16.25M-3.30M5.47M244.69M
OtherNonCashItems23.85M20.52M15.68M98.60M
UnrealizedGainLossOnInvestmentSecurities1.97M96.00K658.00K1.94M
DeferredTax50.99M3.33M-10.94M6.77M
DeferredIncomeTax50.99M3.33M-10.94M6.77M
DepreciationAmortizationDepletion102.71M82.86M43.36M37.33M
DepreciationAndAmortization102.71M82.86M43.36M37.33M
Depreciation37.33M
OperatingGainsLosses5.85M1.11B966.00K
GainLossOnInvestmentSecurities-7.05M
NetIncomeFromContinuingOperations626.17M611.39M554.69M252.36M
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for LRE
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status