Valuation Lion Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-12 EDT			5-day change	1st Jan Change
1,671.50 ^JPY	+0.54%		+5.23%	+1.36%

05-19	Lion Corporation, Q1 2026 Earnings Call, May 12, 2026
05-12	Lion Corporation Reports Earnings Results for the First Quarter Ended March 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	462,448	-	-
Change	-	-3.7%	-13.5%	30.87%	-6.35%	1.37%	-	-
Enterprise Value (EV) ¹	351,410	361,419	317,033	414,533	396,358	356,109	351,011	324,521
Change	-	2.85%	-12.28%	30.75%	-4.38%	-10.15%	-1.43%	-7.55%
P/E Ratio	18.8x	19.7x	25.4x	23x	16.5x	18.1x	17.7x	16.2x
PBR	1.78x	1.63x	1.33x	1.66x	1.41x	1.36x	1.29x	1.22x
PEG	-	-3.43x	-0.8x	0.5x	0.5x	-2.52x	8.17x	1.75x
Capitalization / Revenue	1.22x	1.1x	0.92x	1.18x	1.08x	1.06x	1.05x	1.02x
EV / Revenue	0.96x	0.93x	0.79x	1x	0.94x	0.82x	0.8x	0.72x
EV / EBITDA	7.79x	9.06x	8.34x	9.19x	8.04x	6.22x	5.95x	5.24x
EV / EBIT	11.3x	12.5x	15.5x	15.7x	12.9x	9.94x	9.3x	7.92x
EV / FCF	-19.5x	16.1x	-67.1x	11.5x	-	13.7x	9.59x	8.35x
FCF Yield	-5.12%	6.21%	-1.49%	8.68%	-	7.32%	10.4%	12%
Dividend per Share ²	24	25	26	27	30	34	36.09	38.2
Rate of return	1.56%	1.65%	1.99%	1.53%	1.82%	2.03%	2.16%	2.29%
EPS ²	81.73	77.04	51.42	76.51	99.74	92.58	94.59	103.4
Distribution rate	29.4%	32.5%	50.6%	35.3%	30.1%	36.7%	38.2%	37%
Net sales ¹	366,200	389,800	402,700	412,943	422,000	434,551	440,555	452,463
EBITDA ¹	45,100	39,900	38,000	45,100	49,300	57,241	59,035	61,969
EBIT ¹	31,100	28,800	20,500	26,332	30,700	35,821	37,746	40,961
Net income ¹	23,700	21,900	14,600	21,197	27,500	25,581	26,019	28,309
Net Debt ¹	-95,447	-68,909	-55,185	-72,600	-59,842	-106,339	-111,437	-137,927
Reference price ²	1,537.00	1,514.00	1,308.50	1,762.50	1,649.00	1,671.50	1,671.50	1,671.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LION CORPORATION	18.05x	0.82x	6.22x	2.03%	2.89B
RECKITT BENCKISER GROUP PLC	15.49x	2.97x	10.66x	4.68%	39.77B
CHURCH & DWIGHT CO., INC.	25.88x	4.05x	17.36x	1.27%	23.12B
THE CLOROX COMPANY	18.74x	2.45x	13.22x	5.17%	11.71B
REYNOLDS CONSUMER PRODUCTS INC.	14.64x	1.69x	9.46x	3.89%	4.96B
PT UNILEVER INDONESIA TBK	14.41x	1.78x	10.71x	10.15%	3.54B
WD-40 COMPANY	37.23x	4.6x	25.13x	-	3B
JYOTHY LABS LIMITED	21.13x	2.29x	14.53x	2.24%	776M
Average	20.70x	2.58x	13.41x	4.2%	11.22B
Weighted average by Cap.	19.36x	3.04x	13.03x	3.91%