Valuation Lion Corporation

Stocks

Delayed Japan Exchange 02:24:35 2026-08-17 EDT			5-day change	1st Jan Change
1,892.00 ^JPY	-0.71%		-0.47%	+14.52%

08-12	Lion Corporation, H1 2026 Earnings Call, Aug 07, 2026
08-07	Lion Corporation Announces Dividend for the period of second quarter end of Year Ending December 31, 2026, Payable on September 2, 2026; Provides Guidance for Year-End of Fiscal Year Ending December 31, 2026	CI

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	527,188	-	-
Change	-	-3.7%	-13.5%	30.87%	-6.35%	15.56%	-	-
Enterprise Value (EV) ¹	351,410	361,419	317,033	414,533	396,358	443,888	431,540	408,471
Change	-	2.85%	-12.28%	30.75%	-4.38%	11.99%	-2.78%	-5.35%
P/E	18.8x	19.7x	25.4x	23x	16.5x	20.9x	19.7x	18x
PBR	1.78x	1.63x	1.33x	1.66x	1.41x	1.55x	1.47x	1.37x
PEG	-	-3.43x	-0.8x	0.5x	0.5x	-2.39x	3.26x	1.83x
Capitalization / Revenue	1.22x	1.1x	0.92x	1.18x	1.08x	1.21x	1.19x	1.16x
EV / Revenue	0.96x	0.93x	0.79x	1x	0.94x	1.02x	0.98x	0.9x
EV / EBITDA	7.79x	9.06x	8.34x	9.19x	8.04x	7.73x	7.18x	6.41x
EV / EBIT	11.3x	12.5x	15.5x	15.7x	12.9x	12.3x	11.3x	9.78x
EV / FCF	-19.5x	16.1x	-67.1x	11.5x	-141x	17x	12x	10.6x
FCF Yield	-5.12%	6.21%	-1.49%	8.68%	-0.71%	5.9%	8.33%	9.46%
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%	1.78%	1.89%	2%
EPS ²	81.73	77.04	51.42	76.51	99.74	91.02	96.52	106
Distribution rate	29.4%	32.5%	50.6%	35.3%	30.1%	37.4%	37.4%	36%
Net sales ¹	366,200	389,800	402,700	412,943	422,000	436,614	442,143	454,301
EBITDA ¹	45,100	39,900	38,000	45,100	49,300	57,451	60,125	63,716
EBIT ¹	31,100	28,800	20,500	26,332	30,700	36,035	38,293	41,785
Net income ¹	23,700	21,900	14,600	21,197	27,500	25,147	26,551	29,051
Net Debt ¹	-95,447	-68,909	-55,185	-72,600	-59,842	-83,300	-95,648	-118,717
Reference price ²	1,537.00	1,514.00	1,308.50	1,762.50	1,649.00	1,905.50	1,905.50	1,905.50
Nbr of stocks (in thousands)	290,733	284,233	284,462	276,388	276,653	276,667	-	-
Announcement Date	2/14/22	2/13/23	2/14/24	2/13/25	2/12/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LION CORPORATION	20.94x	1.02x	7.73x	1.78%	3.31B
RECKITT BENCKISER GROUP PLC	17.67x	3.15x	11.34x	4.24%	44B
CHURCH & DWIGHT CO., INC.	27.29x	4.12x	17.48x	1.22%	24.03B
THE CLOROX COMPANY	18.26x	2.3x	12.49x	4.75%	12.78B
REYNOLDS CONSUMER PRODUCTS INC.	16.21x	1.82x	10.35x	3.49%	5.53B
PT UNILEVER INDONESIA TBK	15.82x	1.85x	10.99x	9.29%	3.78B
WD-40 COMPANY	37.03x	4.56x	24.8x	-	3.08B
JYOTHY LABS LIMITED	28.19x	2.18x	19.36x	1.87%	766M
EARTH CORPORATION	17.43x	0.45x	6.21x	2.69%	667M
Average	22.09x	2.38x	13.42x	3.67%	10.88B
Weighted average by Cap.	20.75x	3.10x	13.26x	3.59%