Loadstar Capital K.K.

3482・Prime Market・Real Estate

Official website

Loadstar Capital K.K.

3482・Prime Market・Real Estate

Official website

Loadstar Capital K.K.3482

Reference Indicators

Market Cap

581¥100M

P/E (Forecast)

5.0x

P/B

1.4x

Dividend Yield (Forecast)

3.61%

ROE

27.7%

EV/EBITDA

7.6x

Financial Summary

Unit: ¥M

Item	2021Dec 2021	2022Dec 2022	2023Dec 2023	2024Dec 2024	2025Dec 2025
Net Sales	17,920	23,637	28,726	34,421	44,633
Cost of Sales	10,964	14,276	18,655	21,070	29,185
Gross Profit	6,956	9,361	10,070	13,350	15,448
SG&A Expenses	1,337	1,816	1,821	1,903	2,033
Operating Income	5,618	7,545	8,249	11,447	13,415
Non-operating Income	57	138	6	248	391
Non-operating Expenses	348	453	799	996	1,567
Ordinary Income	5,327	7,230	7,456	10,699	12,239
Extraordinary Losses	—	—	—	125	10
Pre-tax Income	5,031	7,064	7,152	10,055	11,673
Income Taxes	1,565	2,221	2,268	3,184	3,695
Net Income	3,465	4,843	4,883	6,871	7,976
EBITDA	6,088	8,130	8,938	12,417	14,898
Gross Margin	38.8%	39.6%	35.1%	38.8%	34.6%
Operating Margin	31.4%	31.9%	28.7%	33.3%	30.1%
ROA	6.1%	7.4%	6.5%	6.4%	6.4%
ROE	37.5%	38.2%	29.1%	31.2%	27.7%