|
Market Closed -
Japan Exchange
02:30:00 2026-09-07 EDT
|
5-day change | 1st Jan Change | ||
| 1,800.00 JPY | -1.56% |
|
-4.74% | +9.16% |
Company Valuation: Lion Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 446,857 | 430,328 | 372,218 | 487,133 | 456,200 | 498,061 | - | - |
| Change | - | -3.7% | -13.5% | 30.87% | -6.35% | 9.18% | - | - |
| Enterprise Value (EV) 1 | 351,410 | 361,419 | 317,033 | 414,533 | 396,358 | 409,482 | 406,513 | 383,844 |
| Change | - | 2.85% | -12.28% | 30.75% | -4.38% | 3.31% | -0.73% | -5.58% |
| P/E | 18.8x | 19.7x | 25.4x | 23x | 16.5x | 19.9x | 18.9x | 17.3x |
| PBR | 1.78x | 1.63x | 1.33x | 1.66x | 1.41x | 1.49x | 1.41x | 1.32x |
| PEG | - | -3.43x | -0.8x | 0.5x | 0.5x | -2.48x | 3.36x | 1.87x |
| Capitalization / Revenue | 1.22x | 1.1x | 0.92x | 1.18x | 1.08x | 1.13x | 1.12x | 1.09x |
| EV / Revenue | 0.96x | 0.93x | 0.79x | 1x | 0.94x | 0.93x | 0.91x | 0.84x |
| EV / EBITDA | 7.79x | 9.06x | 8.34x | 9.19x | 8.04x | 7.09x | 6.74x | 6.03x |
| EV / EBIT | 11.3x | 12.5x | 15.5x | 15.7x | 12.9x | 11.3x | 10.5x | 9.16x |
| EV / FCF | -19.5x | 16.1x | -67.1x | 11.5x | -141x | 16.9x | 11.5x | 10.1x |
| FCF Yield | -5.12% | 6.21% | -1.49% | 8.68% | -0.71% | 5.93% | 8.67% | 9.87% |
| Dividend per Share 2 | 24 | 25 | 26 | 27 | 30 | 34 | 36.08 | 38.18 |
| Rate of return | 1.56% | 1.65% | 1.99% | 1.53% | 1.82% | 1.86% | 1.97% | 2.09% |
| EPS 2 | 81.73 | 77.04 | 51.42 | 76.51 | 99.74 | 91.74 | 96.9 | 105.9 |
| Distribution rate | 29.4% | 32.5% | 50.6% | 35.3% | 30.1% | 37.1% | 37.2% | 36.1% |
| Net sales 1 | 366,200 | 389,800 | 402,700 | 412,943 | 422,000 | 439,921 | 445,335 | 456,837 |
| EBITDA 1 | 45,100 | 39,900 | 38,000 | 45,100 | 49,300 | 57,791 | 60,335 | 63,628 |
| EBIT 1 | 31,100 | 28,800 | 20,500 | 26,332 | 30,700 | 36,323 | 38,693 | 41,899 |
| Net income 1 | 23,700 | 21,900 | 14,600 | 21,197 | 27,500 | 25,347 | 26,639 | 28,962 |
| Net Debt 1 | -95,447 | -68,909 | -55,185 | -72,600 | -59,842 | -88,578 | -91,548 | -114,217 |
| Reference price 2 | 1,537.00 | 1,514.00 | 1,308.50 | 1,762.50 | 1,649.00 | 1,828.50 | 1,828.50 | 1,828.50 |
| Nbr of stocks (in thousands) | 290,733 | 284,233 | 284,462 | 276,388 | 276,653 | 276,700 | - | - |
| Announcement Date | 2/14/22 | 2/13/23 | 2/14/24 | 2/13/25 | 2/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.93x | 0.95x | 7.22x | 1.86% | 3.24B | |
| 17.66x | 3.14x | 11.3x | 4.24% | 43.91B | |
| 26.55x | 4.03x | 17.21x | 1.26% | 23.38B | |
| 16.18x | 2.11x | 11.51x | 5.49% | 11.25B | |
| 13.49x | 1.58x | 8.96x | 4.19% | 4.61B | |
| 15.06x | 1.74x | 10.41x | 9.79% | 3.64B | |
| 33.53x | 4.13x | 22.48x | - | 2.79B | |
| 28.47x | 2.2x | 19.57x | 1.85% | 783M | |
| Average | 21.36x | 2.49x | 13.58x | 4.1% | 11.7B | |
| Weighted average by Cap. | 20.04x | 3.05x | 12.91x | 3.74% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 4912 Stock
- Valuation Lion Corporation
Select your edition
All financial news and data tailored to specific country editions
