Valuation Life Corporation OTC Markets

Stocks

Delayed OTC Markets 20:10:00 2025-01-03 EST			5-day change	1st Jan Change
11.02 ^USD	-.--%		-.--%	-

04-17	Life's Profit Rises 4.9% in Fiscal 2025	MT
04-09	Life's Full-Year Profit Rises 4.9%	MT

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	142,477	129,604	180,686	157,983	235,242	237,231	-	-
Change	-	-9.04%	39.41%	-12.56%	48.9%	0.85%	-	-
Enterprise Value (EV)	201,775	194,047	225,172	220,677	240,736	237,231	237,231	237,231
Change	-	-3.83%	16.04%	-2%	9.09%	-1.46%	0%	0%
P/E	9.37x	9.72x	10.7x	9.36x	12.5x	12.5x	12x	11.7x
PBR	1.29x	1.06x	1.32x	1.14x	1.51x	1.41x	1.31x	1.22x
PEG	-	-0.8x	0.4x	1.15x	1.1x	20.81x	2.93x	3.65x
Capitalization / Revenue	0.19x	0.17x	0.22x	0.19x	0.27x	0.26x	0.25x	0.24x
EV / Revenue	0x	0x	0x	0x	0x	0.26x	0.25x	0.24x
EV / EBITDA	0x	0x	0x	0x	0x	5.36x	5.12x	4.93x
EV / EBIT	0x	0x	0x	0x	0x	8.91x	8.52x	8.27x
EV / FCF	-0x	0x	0x	-0x	0x	22.5x	12.3x	11.5x
FCF Yield	-19.8%	0.05%	12.4%	-0.22%	25.1%	4.45%	8.1%	8.7%
Dividend per Share ²	35	35	45	55	65.5	70	73.33	77
Rate of return	2.3%	2.53%	2.34%	3.01%	2.41%	2.55%	2.67%	2.81%
EPS ²	162.2	142.2	180.5	195.1	217.6	218.9	227.8	235.1
Distribution rate	21.6%	24.6%	24.9%	28.2%	30.1%	32%	32.2%	32.7%
Net sales ¹	768,335	765,426	809,709	850,496	881,325	917,233	951,667	987,300
EBITDA ¹	37,111	34,235	40,152	41,757	42,830	44,250	46,300	48,100
EBIT ¹	22,932	19,148	24,118	25,270	26,006	26,633	27,833	28,700
Net income ¹	15,208	13,327	16,938	17,948	18,822	18,937	19,710	20,343
Net Debt	59,298	64,443	44,486	62,694	5,494	-	-	-
Reference price ²	1,520.00	1,382.50	1,925.00	1,826.00	2,719.00	2,742.00	2,742.00	2,742.00
Nbr of stocks (in thousands)	93,735	93,746	93,863	86,519	86,518	86,518	-	-
Announcement Date	4/11/22	4/10/23	4/10/24	4/10/25	4/9/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.75x	0.86x	5.79x	6.38%	37.08B
CASEY'S GENERAL STORES, INC.	35.88x	1.48x	18.48x	0.34%	28.38B
SEVEN & I HOLDINGS CO., LTD.	16.82x	0.59x	6.78x	2.95%	26.96B
AVENUE SUPERMARTS LIMITED	70.09x	3.1x	40.64x	-.--%	26.28B
COLES GROUP LIMITED	26.98x	0.84x	9.01x	3.56%	22.68B
JERÓNIMO MARTINS, SGPS, S.A.	16.79x	0.39x	5.72x	3.65%	13.19B
CARREFOUR	11.31x	0.24x	4.36x	6.51%	13.12B
SM INVESTMENTS CORPORATION	7.37x	1.63x	5.59x	2.74%	10.84B
SHOPRITE HOLDINGS LTD	20.67x	0.8x	8.72x	2.76%	10.47B
Average	25.07x	1.10x	11.68x	3.21%	21B
Weighted average by Cap.	28.17x	1.19x	13.12x	3.17%