— Know what they know.
Not Investment Advice

LRE NASDAQ

Lead Real Estate Co., Ltd American Depositary Shares
1W: +1.8% 1M: -13.2% 3M: -13.8% YTD: -36.0% 1Y: -26.8% 3Y: -81.9%
$1.10
+0.02 (+1.85%)
 
Weekly Expected Move ±6.2%
$1 $1 $1 $1 $1
NASDAQ · Real Estate · Real Estate - Development · Tech Score Sell · Power 35 · $15.0M mcap · 1M float · 2.68% daily turnover · Short 27% 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.

B+
Oct 02, 2026
DCF
1
ROE
4
ROA
4
D/E
1
P/E
4
P/B
4
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. LRE receives an overall rating of B+. Strongest factors: ROE (4/5), ROA (4/5), P/E (4/5), P/B (4/5). Areas of concern: DCF (1/5), D/E (1/5).
Rating Change History
DateFromTo
2026-10-01 B B+
2026-09-28 B+ B
2026-05-18 A- B+
2026-04-01 B+ A-

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
27
Balance Sheet
43
Earnings Quality
83
Growth
—
Value
—
Momentum
—
Safety
—
Cash Flow
35

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
4/9
✓ ✓ ✗ ✓ ✗ ✗ ✓ ✗ ✗
Beneish M-Score
—
—
Ohlson O-Score
-7.46
Bankruptcy prob: 0.1%
Low Risk
Credit Rating
BBB-
Score: 54.2/100
Earnings Quality
75/100
OCF/NI: 3.28x
Accruals: -7.6%
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. LRE scores 4/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. 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. LRE's implied 0.1% 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. LRE receives an estimated rating of BBB- (score: 54.2/100). 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). LRE's score of 75/100 is high — cash flows strongly support reported earnings.

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
4.28x
PEG
-0.14x
P/S
0.13x
P/B
0.46x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$541.97
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 4.3x earnings, LRE trades at a deep value multiple. Graham's intrinsic value formula yields $541.97 per share, suggesting a potential 49170% 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
0.575
NI / EBT
×
Interest Burden
168.839
EBT / EBIT
×
EBIT Margin
0.000
EBIT / Rev
×
Asset Turnover
1.119
Rev / Assets
×
Equity Multiplier
4.056
Assets / Equity
=
ROE
13.5%
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. LRE's ROE of 13.5% is driven by financial leverage (equity multiplier: 4.06x). Note: high leverage means ROE is amplified by debt rather than operational performance. A tax burden ratio of 0.58 suggests the company retains less than 60% of pre-tax earnings after taxes.

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
$356.61
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 LRE's realized 0.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. LRE trades at a premium to its adjusted intrinsic value of $356.61, 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 4.3x.

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 757 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$1.12
Median 1Y
$0.35
5th Pctile
$0.06
95th Pctile
$2.17
Ann. Volatility
110.1%
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
76
+8.6% YoY
Revenue / Employee
$1,657,008
Rev: $125,932,617
Profit / Employee
$74,465
NI: $5,659,376
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 Q2'24 Q4'24 Current
ROE 2.4% 13.5% 13.48%
ROA 0.5% 3.3% 3.32%
ROIC -0.2% 4.3% 4.31%
ROCE -0.0% 0.1% 0.06%
Gross Margin 15.8% 17.9% 17.91%
Operating Margin -0.7% 7.7% 7.73%
Net Margin 1.4% 3.7% 3.72%
EBITDA Margin 0.0% 8.2% 8.18%
FCF Margin -28.1% -2.2% -2.17%
OCF Margin -22.4% 9.7% 9.74%
ROIC Economic snapshot only 4.06%
Cash ROA snapshot only 10.90%
Cash ROIC snapshot only 12.91%
CROIC snapshot only -2.88%
NOPAT Margin snapshot only 3.26%
Pretax Margin snapshot only 5.16%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only -5.67%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q2'24 Q4'24 Current
P/E Ratio — — 4.277
P/S Ratio — — 0.127
P/B Ratio — — 0.465
P/FCF — — —
P/OCF — — —
EV/EBITDA — — —
EV/Revenue — — —
EV/EBIT — — —
EV/FCF — — —
Earnings Yield — — —
FCF Yield — — —
Graham Number snapshot only $541.97
Leverage & Solvency
Metric Trend Q2'24 Q4'24 Current
Current Ratio 1.65 1.42 1.420
Quick Ratio 0.18 0.26 0.258
Debt/Equity 3.31 2.73 2.732
Net Debt/Equity 3.15 2.43 2.425
Debt/Assets 0.71 0.67 0.674
Debt/EBITDA 23694.01 10.95 10.946
Net Debt/EBITDA 22511.26 9.72 9.719
Interest Coverage — — —
Equity Multiplier 4.67 4.06 4.056
Cash Ratio snapshot only 0.163
Cash to Debt snapshot only 0.112
FCF to Debt snapshot only -0.036
Efficiency & Turnover
Metric Trend Q2'24 Q4'24 Current
Asset Turnover 0.36 1.12 1.119
Inventory Turnover 0.45 1.72 1.721
Receivables Turnover 21.89 842.96 842.955
Payables Turnover 7.31 26.50 26.500
DSO 17 0 0.4 days
DIO 804 212 212.0 days
DPO 50 14 13.8 days
Cash Conversion Cycle 771 199 198.7 days
Fixed Asset Turnover snapshot only 3.439
Operating Cycle snapshot only 212.5 days
Cash Velocity snapshot only 14.815
Capital Intensity snapshot only 0.894
Growth Quality
Metric Trend Q2'24 Q4'24 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 1.8% 12.9% 12.94%
Internal Growth Rate 0.4% 3.3% 3.30%
Cash Flow Quality
Metric Trend Q2'24 Q4'24 Current
OCF/Net Income -15.65 3.28 3.280
FCF/OCF 1.25 -0.22 -0.223
FCF/Net Income snapshot only -0.731
OCF/EBITDA snapshot only 1.772
CapEx/Revenue 5.7% 11.9% 11.91%
CapEx/Depreciation snapshot only 22.110
Accruals Ratio 0.09 -0.08 -0.076
Sloan Accruals snapshot only 0.509
Cash Flow Adequacy snapshot only 0.810
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q2'24 Q4'24 Current
Dividend Yield — — 0.00%
Dividend/Share $1.75 $1.67 $0.00
Payout Ratio 26.4% 4.0% 3.99%
FCF Payout Ratio — — —
Total Payout Ratio 26.4% 4.0% 3.99%
Div. Increase Streak 0 0 0
Chowder Number — — —
Buyback Yield — — —
Net Buyback Yield — — —
Total Shareholder Return — — —
DuPont Factors
Metric Trend Q2'24 Q4'24 Current
Tax Burden (NI/EBT) 0.65 0.58 0.575
Interest Burden (EBT/EBIT) -433.29 168.84 168.839
EBIT Margin -0.00 0.00 0.000
Asset Turnover 0.36 1.12 1.119
Equity Multiplier 4.67 4.06 4.056
Per Share
Metric Trend Q2'24 Q4'24 Current
EPS (Diluted TTM) $6.64 $41.95 $41.95
Book Value/Share $274.35 $311.17 $375.12
Tangible Book/Share $269.68 $307.20 $307.20
Revenue/Share $463.49 $1412.49 $1366.23
FCF/Share $-130.30 $-30.66 $0.00
OCF/Share $-103.86 $137.63 $0.00
Cash/Share $45.37 $95.34 $196.67
EBITDA/Share $0.04 $77.65 $77.65
Debt/Share $908.87 $850.02 $850.02
Net Debt/Share $863.50 $754.68 $754.68
Per Employee
Metric Trend Q2'24 Q4'24 Current
Employee Count snapshot only 70
Revenue/Employee snapshot only $275272992.73
Income/Employee snapshot only $8176203.50
EBITDA/Employee snapshot only $15133275.90
FCF/Employee snapshot only $-5976043.89
Assets/Employee snapshot only $245962342.86
Academic Models
Metric Trend Q2'24 Q4'24 Current
Altman Z-Score — — —
Piotroski F-Score 2 4 4
Beneish M-Score — — —
Ohlson O-Score snapshot only -7.456
ROIC (Greenblatt) snapshot only 0.07%
Net-Net WC snapshot only $-121.56
EVA snapshot only $-826745691.71
Credit
Metric Trend Q2'24 Q4'24 Current
Credit Rating snapshot only BBB-
Credit Score 36.09 54.16 54.159
Credit Grade snapshot only 10
Implied Spread (bps) snapshot only 350.000
Industry Credit Rank snapshot only 61
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