Valuation LITALICO Inc.

Stocks

Delayed Japan Exchange 21:25:36 2026-10-14 EDT			5-day change	1st Jan Change
1,983.00 ^JPY	-0.15%		+0.46%	+53.25%

08-03	LITALICO Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027 (April 1, 2026 to March 31, 2027)	CI
06-05	Tranche Update on LITALICO Inc.'s Equity Buyback Plan announced on May 11, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	101,735	91,755	75,640	39,673	39,324	67,783	-	-
Change	-	-9.81%	-17.56%	-47.55%	-0.88%	72.37%	-	-
Enterprise Value (EV)	105,541	96,412	78,041	48,541	52,139	67,783	67,783	67,783
Change	-	-8.65%	-19.05%	-37.8%	7.41%	30.01%	0%	0%
P/E	94.2x	55.8x	21.3x	16.5x	14.6x	19.3x	15.2x	12x
PBR	18.1x	12.8x	7.25x	3.18x	2.74x	4.05x	3.19x	2.59x
PEG	-	1.1x	0x	-0.5x	1x	0.6x	0.6x	0.4x
Capitalization / Revenue	5.15x	3.8x	2.54x	1.19x	1.03x	1.51x	1.3x	1.14x
EV / Revenue	0x	0x	0x	0x	0x	1.51x	1.3x	1.14x
EV / EBITDA	0x	0x	0x	0x	0x	7.12x	6.14x	5.32x
EV / EBIT	0x	0x	0x	0x	0x	11.6x	9.26x	7.59x
EV / FCF	0x	-0x	0x	-0x	0x	17.2x	27.1x	31x
FCF Yield	1.08%	-0.09%	6.21%	-4.2%	0.22%	5.82%	3.69%	3.23%
Dividend per Share ²	5	6.5	8	9	11	15	19	23.5
Rate of return	0.18%	0.25%	0.38%	0.81%	0.97%	0.76%	0.96%	1.18%
EPS ²	30.32	46.15	99.38	67.27	77.54	102.7	130.7	165.8
Distribution rate	16.5%	14.1%	8.05%	13.4%	14.2%	14.6%	14.5%	14.2%
Net sales ¹	19,737	24,170	29,792	33,214	38,247	44,962	52,214	59,326
EBITDA ¹	3,130	4,189	6,594	7,083	8,224	9,526	11,034	12,734
EBIT ¹	2,444	3,121	3,715	3,477	4,576	5,835	7,324	8,936
Net income ¹	1,078	1,644	3,545	2,402	2,738	3,565	4,524	5,656
Net Debt	3,806	4,657	2,401	8,868	12,815	-	-	-
Reference price ²	2,857.00	2,574.00	2,120.00	1,111.00	1,133.00	1,986.00	1,986.00	1,986.00
Nbr of stocks (in thousands)	35,609	35,647	35,679	35,710	34,708	34,131	-	-
Announcement Date	5/9/22	5/8/23	5/7/24	5/7/25	5/11/26	-	-	-

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.($)
LITALICO INC.	19.29x	-	-	0.76%	427M
SERVICE CORPORATION INTERNATIONAL	18.61x	3.5x	11.43x	1.8%	10.61B
H&R BLOCK, INC.	7.53x	1.59x	5.85x	4.23%	5.4B
FRONTDOOR, INC.	19.15x	2.76x	10.25x	-	5.36B
VALVOLINE INC.	30.05x	2.63x	9.84x	-.--%	3.85B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	14.91x	1.47x	8.8x	-.--%	3.32B
BOYD GROUP SERVICES INC.	83.64x	1.04x	7.8x	0.56%	2.23B
DRIVEN BRANDS HOLDINGS INC.	12.42x	1.93x	8.94x	-	1.92B
VESTIS CORPORATION	90.09x	1.15x	9.8x	-	1.89B
Average	32.85x	2.01x	9.09x	1.23%	3.89B
Weighted average by Cap.	25.56x	2.42x	9.48x	1.69%