1. Japan Stocks

  2. •

    Finance

  3. •

    Real estate development
Loadstar Capital KK

Loadstar Capital KK

TTSE:3482
2,479.00
JPY
-13.00
(-0.52%)
42.60BMarket Cap
Oct 30Next Earn
Loadstar Capital KK
TSE:3482
(Tokyo Stock Exchange)

Recent

price

2,479.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
JPY
150.08
275.01
490.86
461.86
708.93
958.62
1,093.56
1,472.42
1,773.42
2,087.47
2,683.33
- -
Revenue per Share
22.17
27.62
44.32
64.91
97.41
152.44
211.45
301.69
301.45
416.69
479.52
- -
Basic EPS, GAAP
-53.37
-410.24
-43.54
-213.54
-187.32
-232.5
-27.46
-104.22
-48.77
-1,134.49
-168.58
- -
Free Cash Flow per Basic Share
- -
- -
- -
5.44
9.43
17.5
24.47
32.7
49.57
52.34
69.68
- -
Dividend per Share
80.76
104.33
217.98
277
364.67
471.54
660.22
918.69
1,172.55
1,548.38
1,955.06
2,143
Book Value per Share
80.26
103.75
217.46
276.62
364.25
471.17
659.98
918.56
1,172.49
1,545.9
1,889.45
2,081.32
Tangible Book Value per Share
20
17
18
21
21
18
16
16
16
16
17
19
Basic Weighted Avg Shares
2,992
4,659
8,794
9,670
15,116
16,979
17,920
23,637
28,726
34,421
44,633
- -
Sales/Revenue/Turnover
24.36
16.1
15.52
24.75
24.17
26.41
31.36
31.92
28.72
33.26
30.06
- -
Operating Margin (%)
53
146
261
361
439
482
470
585
689
970
1,483
- -
Depreciation Expense
442
468
794
1,359
2,077
2,700
3,465
4,843
4,883
6,871
7,976
- -
Net Income, GAAP
35.38
31.33
29.21
29.51
30.86
31.02
31.11
31.44
31.71
31.67
31.65
- -
Effective Tax Rate (%)
14.77
10.05
9.03
14.05
13.74
15.9
19.34
20.49
17
19.96
17.87
- -
Profit Margin (%)
5,603
13,522
20,744
27,397
38,522
45,612
50,791
59,481
64,893
89,448
101,524
118,443
Working Capital
3,650
10,249
12,757
14,751
22,962
30,271
31,584
35,564
36,583
52,459
58,537
71,568
LT Debt
1,610
2,180
4,555
5,879
7,820
7,720
10,846
14,767
19,292
25,641
32,941
36,241
Total Equity
- -
5.53
6.23
7.74
8.51
8.32
9.03
10.42
9.67
10.21
9.38
- -
Return on Invested Capital (%)
- -
5.68
5.79
6.96
7.66
7.94
8.79
10.51
9.2
9.84
9.27
- -
Return on Capital (%)
- -
24.7
23.58
26.05
30.32
34.75
37.33
37.82
28.67
30.58
27.24
- -
Return on Common Equity (%)

Capital Structure

JPY

•

in mil. unless spec.
Jun'24
Mar'26
Jun'26
ST Debt
3,383
- -
3,744
LT Borrowings
44,664
- -
71,568
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
16
20
17
Market Capitalization
38,491
47,463
42,599

Working Capital

JPY

•

in mil. unless spec.
Jun'24
Mar'26
Jun'26
Total Current Assets
84,128
- -
128,468
Cash, Cash Equivalents & STI
11,481
- -
15,870
Accounts Receivable, Net
- -
- -
- -
Inventories
62,944
- -
98,681
Total Current Liabilities
7,322
- -
10,025
Payables & Accruals
- -
- -
- -
ST Debt
3,383
- -
3,744
Deferred Revenue
- -
- -
- -

Growth Rates

JPY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
37.38%
33.73%
28.47%
Free Cash Flow
324.29%
462.58%
-85.01%
Net Income, GAAP
35.52%
25.14%
16.08%
Sales/Revenue/Turnover
33.15%
21.69%
29.67%
Total Cash Common Dividend
- -
31%
34.3%

Quarterly Revenue

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
8,168
7,044
- -
- -
34,421
2025
- -
- -
- -
- -
44,633
2026
- -
- -
- -
- -
- -

Quarterly Earnings Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
96.5
69.09
- -
- -
416.69
2025
- -
- -
- -
- -
479.52
2026
- -
- -
- -
- -
- -

Quarterly Dividends Per Share

JPY

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
52.34
2025
- -
- -
- -
- -
69.68
2026
- -
- -
- -
- -
- -
Similar Companies
DLF Limited (NSE:DLF)
Opendoor Technologies Inc (NASDAQ:OPEN)
Samolet (MOEX:SMLT)
Alarko Holding A.S. (BIST:ALARK)
Godrej Properties Limited (NSE:GODREJPROP)
Lodha Developers Ltd. (NSE:LODHA)
Business
Loadstar Capital K.K. (3482.T) is a Tokyo-based real estate investment company founded in 2012 and listed on the Tokyo Stock Exchange Prime Market, focusing on mid-sized office buildings, hotels, logistics facilities, and residential properties primarily in Tokyo's 23 wards and major Japanese cities. The company operates three core business segments: Corporate Funding, through which it acquires, manages, leases, and sells real estate assets using its own capital to generate rental income and capital gains; Asset Management, providing end-to-end investment advisory, acquisition, management, and disposition services for institutional investors in Japan and abroad, earning fee-based revenue; and Crowdfunding via its wholly owned subsidiary's OwnersBook platform, Japan's first real estate-specific crowdfunding service enabling individual investors to participate in loan-type and equity-type deals starting from ¥10,000, with cumulative investments exceeding ¥63 billion across over 370 projects as of mid-2025. Headquartered at Prime Ginza Yanagidori Building in Tokyo's Chuo Ward, Loadstar Capital maintains geographic operations centered in Japan, with a strong emphasis on central Tokyo properties bolstered by earthquake-resistant structures and long-term financing strategies. Recent developments include the November 2024 acquisition of three Greater Tokyo hotels for approximately $38 million, following the March 2024 purchase of six luxury Hiramatsu hotels via subsidiary borrowing of ¥17 billion, a June 2024 debt financing of ¥17 billion from Nomura Trust & Banking, Shizuoka Bank, and Tokyo Century, and April 2024 property acquisitions with new subsidiary consolidations, alongside a Medium-Term Management Plan for 2025-2027 targeting balanced growth, an equity ratio of 25-30%, and dividend payout ratio above 18%.