Valuation Life Corporation

Stocks

Delayed Japan Exchange Other stock markets 20:39:37 2026-06-16 EDT			5-day change	1st Jan Change
2,567.00 ^JPY	+0.47%		-5.87%	+0.43%

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	221,053	-	-
Change	-	-9.04%	39.41%	-12.56%	48.9%	-6.03%	-	-
Enterprise Value (EV)	201,775	194,047	225,172	220,677	240,736	221,053	221,053	221,053
Change	-	-3.83%	16.04%	-2%	9.09%	-8.18%	0%	0%
P/E Ratio	9.37x	9.72x	10.7x	9.36x	12.5x	11.7x	11.2x	10.9x
PBR	1.29x	1.06x	1.32x	1.14x	1.51x	1.31x	1.22x	1.13x
PEG	-	-0.8x	0.4x	1.15x	1.1x	19.48x	2.73x	3.4x
Capitalization / Revenue	0.19x	0.17x	0.22x	0.19x	0.27x	0.24x	0.23x	0.22x
EV / Revenue	0x	0x	0x	0x	0x	0.24x	0.23x	0.22x
EV / EBITDA	0x	0x	0x	0x	0x	5x	4.77x	4.6x
EV / EBIT	0x	0x	0x	0x	0x	8.3x	7.94x	7.7x
EV / FCF	-0x	0x	0x	-0x	0x	20.9x	11.5x	10.7x
FCF Yield	-19.8%	0.05%	12.4%	-0.22%	25.1%	4.78%	8.7%	9.34%
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%	2.74%	2.87%	3.01%
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	2,555.00	2,555.00	2,555.00
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.($)
LIFE CORPORATION	12.01x	-	-	2.66%	1.42B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	21.66x	0.91x	6.19x	5.96%	38.81B
CASEY'S GENERAL STORES, INC.	48.18x	1.98x	23.79x	0.26%	32.24B
AVENUE SUPERMARTS LIMITED	87.75x	3.89x	51.54x	-.--%	28.29B
SEVEN & I HOLDINGS CO., LTD.	16.93x	0.64x	7.26x	2.99%	28B
COLES GROUP LIMITED	28.03x	0.9x	9.64x	3.28%	22.29B
CARREFOUR	9.57x	0.25x	4.36x	6.32%	13.51B
JERÓNIMO MARTINS, SGPS, S.A.	15.48x	0.38x	5.59x	3.86%	12.88B
SM INVESTMENTS CORPORATION	8.33x	1.68x	5.83x	2.13%	12.87B
SHOPRITE HOLDINGS LTD	19.9x	0.75x	8.27x	2.89%	9.77B
Average	26.78x	1.27x	13.61x	3.04%	20.01B
Weighted average by Cap.	33.10x	1.43x	15.96x	2.95%