— Know what they know.
Not Investment Advice

LFS NASDAQ

LEIFRAS Co., Ltd. American Depositary Shares
1W: +0.0% 1M: -0.5% 3M: -4.0% YTD: -20.4%
$2.14
+0.04 (+1.90%)
 
Weekly Expected Move ±3.4%
$2 $2 $2 $2 $2
NASDAQ · Communication Services · Entertainment · Tech Score Sell · Power 40 · $56.0M mcap · 7M float · 30.03% daily turnover · Short 49% of daily vol

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

A-
Oct 02, 2026
DCF
5
ROE
5
ROA
5
D/E
2
P/E
2
P/B
1
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. LFS receives an overall rating of A-. Strongest factors: DCF (5/5), ROE (5/5), ROA (5/5). Areas of concern: D/E (2/5), P/E (2/5), P/B (1/5).
Rating Change History
DateFromTo
2026-04-21 B+ A-
2026-04-17 A- B+
2026-04-14 B+ A-
2026-04-01 B B+
2026-03-02 B+ B
2026-01-22 B B+

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade D
Profitability
37
Balance Sheet
85
Earnings Quality
40
Growth
—
Value
—
Momentum
—
Safety
—
Cash Flow
20

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
—
—
Piotroski F-Score
3/9
✓ ✓ ✗ ✗ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-7.94
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
A-
Score: 69.9/100
Earnings Quality
25/100
OCF/NI: 0.04x
Accruals: 6.8%
The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. LFS scores 3/9, suggesting weak financial fundamentals — the company fails the majority of these accounting tests. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. LFS's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. LFS receives an estimated rating of A- (score: 69.9/100). The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). LFS's score of 25/100 is low — reported earnings may not be fully supported by cash flows.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
15.68x
PEG
-1.43x
P/S
0.61x
P/B
4.48x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$148.10
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 15.7x earnings, LFS trades at a reasonable valuation. Graham's intrinsic value formula yields $148.10 per share, suggesting a potential 6821% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.784
NI / EBT
×
Interest Burden
0.987
EBT / EBIT
×
EBIT Margin
0.071
EBIT / Rev
×
Asset Turnover
1.283
Rev / Assets
×
Equity Multiplier
2.422
Assets / Equity
=
ROE
17.2%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. LFS's ROE of 17.2% is driven by Asset Turnover (1.283), indicating efficient use of assets to generate revenue.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
0.00%
Fair P/E
8.50x
Intrinsic Value
$109.99
Price/Value
—
Margin of Safety
—
Premium
—
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with LFS's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. LFS trades at a premium to its adjusted intrinsic value of $109.99, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 8.5x compares to the current market P/E of 15.7x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 247 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$2.14
Median 1Y
$0.06
5th Pctile
$0.00
95th Pctile
$4.04
Ann. Volatility
253.0%
25th–75th percentile 5th–95th percentile Median path Historical

Workforce & Productivity

Workforce efficiency metrics measuring revenue, profit, and R&D spend per employee — key indicators of operational leverage and human capital productivity.

Employees
1,055
Revenue / Employee
—
Profit / Employee
—
SGA / Employee
—
Avg labor cost proxy

Scaling Efficiency

All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q4'25 Q1'26 Current
ROE 11.7% 17.2% 17.18%
ROA 4.6% 7.1% 7.09%
ROIC 59.1% 50.9% 50.94%
ROCE 11.0% 16.5% 16.46%
Gross Margin 33.2% 32.2% 32.23%
Operating Margin 8.6% 5.6% 5.61%
Net Margin 6.8% 4.2% 4.21%
EBITDA Margin 9.6% 6.8% 6.83%
FCF Margin 4.9% 0.1% 0.15%
OCF Margin 4.9% 0.2% 0.24%
ROIC Economic snapshot only 11.29%
Cash ROA snapshot only 0.31%
Cash ROIC snapshot only 2.19%
CROIC snapshot only 1.33%
NOPAT Margin snapshot only 5.58%
Pretax Margin snapshot only 7.05%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 37.72%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q4'25 Q1'26 Current
P/E Ratio — — 15.680
P/S Ratio — — 0.609
P/B Ratio — — 4.483
P/FCF — — —
P/OCF — — —
EV/EBITDA — — —
EV/Revenue — — —
EV/EBIT — — —
EV/FCF — — —
Earnings Yield — — —
FCF Yield — — —
Graham Number snapshot only $148.10
Leverage & Solvency
Metric Trend Q4'25 Q1'26 Current
Current Ratio 1.54 1.69 1.691
Quick Ratio 1.53 1.68 1.685
Debt/Equity 0.57 0.60 0.597
Net Debt/Equity -0.80 -0.66 -0.660
Debt/Assets 0.23 0.25 0.247
Debt/EBITDA 3.43 2.32 2.323
Net Debt/EBITDA -4.79 -2.57 -2.565
Interest Coverage 36.24 44.00 43.998
Equity Multiplier 2.53 2.42 2.422
Cash Ratio snapshot only 1.172
Debt Service Coverage snapshot only 50.960
Cash to Debt snapshot only 2.104
FCF to Debt snapshot only 0.008
Defensive Interval snapshot only 760.0 days
Efficiency & Turnover
Metric Trend Q4'25 Q1'26 Current
Asset Turnover 0.68 1.28 1.283
Inventory Turnover 98.78 299.92 299.920
Receivables Turnover 4.37 7.79 7.787
Payables Turnover 10.83 19.13 19.132
DSO 84 47 46.9 days
DIO 4 1 1.2 days
DPO 34 19 19.1 days
Cash Conversion Cycle 54 29 29.0 days
Fixed Asset Turnover snapshot only 7.614
Operating Cycle snapshot only 48.1 days
Cash Velocity snapshot only 2.473
Capital Intensity snapshot only 0.779
Growth Quality
Metric Trend Q4'25 Q1'26 Current
Revenue Stability — — —
Earnings Stability — — —
Margin Stability — — —
Rev. Growth Consistency 0.00 0.00 0.000
Earn. Growth Consistency 0.00 0.00 0.000
FCF Positive Streak 0 0 0
Earnings Persistence — — —
Earnings Smoothness — — —
ROE Trend — — —
Gross Margin Trend — — —
FCF Margin Trend — — —
Sustainable Growth Rate 11.7% 17.2% 17.18%
Internal Growth Rate 4.8% 7.6% 7.63%
Cash Flow Quality
Metric Trend Q4'25 Q1'26 Current
OCF/Net Income 0.73 0.04 0.043
FCF/OCF 1.00 0.61 0.607
FCF/Net Income snapshot only 0.026
OCF/EBITDA snapshot only 0.029
CapEx/Revenue 0.0% 0.1% 0.09%
CapEx/Depreciation snapshot only 0.096
Accruals Ratio 0.01 0.07 0.068
Sloan Accruals snapshot only -0.164
Cash Flow Adequacy snapshot only 2.546
Earnings Quality Score snapshot only 0.250
Dividends & Buybacks
Metric Trend Q4'25 Q1'26 Current
Dividend Yield — — 0.00%
Dividend/Share $0.00 $0.00 $0.00
Payout Ratio 0.0% 0.0% 0.00%
FCF Payout Ratio 0.0% 0.0% 0.00%
Total Payout Ratio 0.0% 0.0% 0.00%
Div. Increase Streak — — —
Chowder Number — — —
Buyback Yield — — —
Net Buyback Yield — — —
Total Shareholder Return — — —
DuPont Factors
Metric Trend Q4'25 Q1'26 Current
Tax Burden (NI/EBT) 0.82 0.78 0.784
Interest Burden (EBT/EBIT) 0.99 0.99 0.987
EBIT Margin 0.08 0.07 0.071
Asset Turnover 0.68 1.28 1.283
Equity Multiplier 2.53 2.42 2.422
Per Share
Metric Trend Q4'25 Q1'26 Current
EPS (Diluted TTM) $8.55 $12.94 $12.94
Book Value/Share $73.18 $75.34 $75.34
Tangible Book/Share $70.88 $73.24 $73.24
Revenue/Share $126.54 $234.17 $554.39
FCF/Share $6.21 $0.34 $10.83
OCF/Share $6.21 $0.56 $12.66
Cash/Share $100.02 $94.70 $94.70
EBITDA/Share $12.17 $19.37 $19.37
Debt/Share $41.72 $45.00 $45.00
Net Debt/Share $-58.30 $-49.69 $-49.69
Academic Models
Metric Trend Q4'25 Q1'26 Current
Altman Z-Score — — —
Piotroski F-Score 3 3 3
Beneish M-Score — — —
Ohlson O-Score snapshot only -7.942
ROIC (Greenblatt) snapshot only 19.30%
Net-Net WC snapshot only $29.58
EVA snapshot only $274660023.80
Credit
Metric Trend Q4'25 Q1'26 Current
Credit Rating snapshot only A-
Credit Score 70.49 69.94 69.936
Credit Grade snapshot only 7
Implied Spread (bps) snapshot only 175.000
Industry Credit Rank snapshot only 77
Sector Credit Rank snapshot only 64

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms