stockrow
Saturday 7 November 2026
Export LRE’s income statement to Excel — free account
Lead Real Estate Co., Ltd. Unsponsored ADR
LRE Real Estate Real Estate Development
Lead Real Estate Co., Ltd. Unsponsored ADR’s revenue for fiscal 2026 (year ended June 2026) was $118.1 million, down 6.43% from fiscal 2025.
1.10
0.02
−1.79%
Follow LRE
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to June
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Trend | 10 yrs | 2027e | 2028e | 2029e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | 80 | 123 | 123 | 127 | 127 | 126 | 118 | +6.6% | — | — | — | — | |
| Gross margin, % | — | — | — | 0.00 | 17.01 | 17.01 | 15.80 | 15.56 | 19.79 | 14.72 | +14.7 pt | ||||||
| EBT | — | — | — | 2 | 7 | 7 | 6 | 6 | 9 | 6 | +27.1% | ||||||
| EBT margin, % | — | — | — | 1.88 | 5.67 | 5.67 | 4.93 | 5.03 | 7.40 | 5.39 | +3.5 pt | ||||||
| Net income | — | — | — | 1 | 0 | 5 | 4 | 4 | 6 | 4 | +28.3% | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | 5.54 | 9.86 | 9.85 | 10.19 | 9.50 | 9.25 | 8.66 | +7.7% | |||||
| Earnings | — | — | — | 0.06 | 0.21 | 0.36 | 0.32 | 0.31 | 0.42 | 0.31 | +31.2% | ||||||
| Cash flow | — | — | — | (0.03) | (0.18) | (2.02) | (0.65) | 0.79 | 1.63 | (2.11) | +100.3% | ||||||
| Capex | — | — | — | 0.00 | 0.00 | (0.02) | (0.73) | (1.12) | (1.24) | (0.42) | n/m | ||||||
| Free cash flow | — | — | — | (0.03) | (0.18) | (2.04) | (1.38) | (0.33) | 0.39 | (2.53) | +106.4% | ||||||
| Book value | — | — | — | 0.81 | 1.52 | 1.51 | 1.60 | 2.12 | 2.47 | 2.64 | +21.8% | ||||||
| Shares, m | — | — | — | 14 | 12 | 12 | 12 | 13 | 14 | 14 | (1.0%) | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | 10.51 | 10.51 | 10.51 | 10.51 | 3.53 | 3.07 | 2.24 | 7.3 | |||||
| P/S | — | — | — | 0.36 | 0.36 | 0.36 | 0.36 | 0.12 | 0.11 | 0.08 | 0.2 | ||||||
| P/B | — | — | — | 4.49 | 4.49 | 4.49 | 4.49 | 1.06 | 0.78 | 0.66 | 2.9 | ||||||
| EV/Sales | — | — | — | 0.67 | 0.67 | 0.67 | 0.67 | 0.39 | 0.36 | 0.50 | 0.6 | ||||||
| EV/FCF | — | — | — | (3.25) | (3.25) | (3.25) | (3.25) | (4.21) | 7.53 | 10.43 | 0.1 | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | 0 | (2) | (25) | (8) | 11 | 22 | (29) | +98.3% | |||||
| Capex | — | — | — | (2) | (2) | 0 | (9) | (15) | (17) | (6) | +14.7% | ||||||
| Free cash flow | — | — | — | 0 | (2) | (25) | (17) | (4) | 5 | (35) | +104.3% | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | 6 | (57) | (40) | (43) | (45) | (67) | n/m | |||||
| Net debt | — | — | — | 55 | 56 | 70 | 77 | 68 | 64 | 98 | +10.1% | ||||||
| Shareholders’ equity | — | — | — | 12 | 19 | 19 | 20 | 28 | 34 | 36 | +20.5% | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | 0.00 | 2.85 | 4.26 | 3.53 | 3.64 | 4.49 | 2.65 | +2.7 pt | |||||
| ROIC | — | — | — | 0.00 | 4.63 | 3.90 | 4.09 | 3.91 | 6.34 | 2.82 | +2.8 pt | ||||||
| ROE | — | — | — | 0.00 | 18.12 | 25.17 | 20.13 | 17.35 | 18.27 | 11.98 | +12.0 pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | 46 | 62 | 70 | 76 | — | +18.2% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 2.68 | 2.05 | 1.81 | 1.66 | 0.00 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Jun 2026 · latest quarter Dec 2021 · fundamentals updated 5 Nov 2026
Lead Real Estate Co., Ltd. Unsponsored ADR vs peers in Real Estate Development (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| SDHC Smith Douglas Homes Corp. | $524.6M | 18.0× | 43.6× | +0.18% (above 0%: growing) | −70.83% (below 0%: shrinking) | −263.00% (below 0%: shrinking) | 16.27% | 0.00% | Compare |
| FPH Five Point Holdings, LLC | $470.0M | 10.4× | 38.8× | +8.36% (above 0%: growing) | n/m | −146.39% (below 0%: shrinking) | 51.05% | (34.73%) | Compare |
| OZ Belpointe PREP, LLC | $132.2M | — (loss-making) | — (loss-making) | +165.62% (above 0%: growing) | n/m | +86.19% (above 0%: growing) | 19.96% | (140.87%) | Compare |
| AXR AMREP Corporation | $112.5M | 19.4× | 27.1× | −66.10% (below 0%: shrinking) | −94.32% (below 0%: shrinking) | −138.27% (below 0%: shrinking) | 37.10% | (2.69%) | Compare |
| LPA Logistic Properties of the Americas | $72.3M | 4.3× | 8.4× | +26.09% (above 0%: growing) | n/m | +225.63% (above 0%: growing) | 100.00% | 189.88% | Compare |
| AEI Alset Inc. | $19.5M | — (loss-making) | — (loss-making) | −10.05% (below 0%: shrinking) | n/m | −187.23% (below 0%: shrinking) | 8.49% | (181.43%) | Compare |
| MRNO Murano Global BV | $15.3M | 2.4× | — | — | n/m | +87.89% (above 0%: growing) | 35.30% | 4.38% | Compare |
| LRE Lead Real Estate Co., Ltd. Unsponsored ADR | $15.0M | 1.9× | 5.4× | +20.40% (above 0%: growing) | +33.33% (above 0%: growing) | +270.92% (above 0%: growing) | 0.00% | 0.00% | |
| RENX RenX Enterprises Corp. | $3.0M | — (loss-making) | — (loss-making) | +203.45% (above 0%: growing) | n/m | −785.51% (below 0%: shrinking) | 31.90% | (70.40%) | Compare |
| Median of peers | $92.4M | 10.4× | 33.0× | +8.36% | — | −142.33% | 33.60% | (18.71%) |