Valuation Lonseal Corporation

Stocks

Delayed Japan Exchange 20:45:08 2026-10-06 EDT			5-day change	1st Jan Change
2,144.00 ^JPY	+0.70%		+0.99%	+14.90%

25-08-07	Lonseal Corporation Reports Earnings Results for the First Quarter Ended June 30, 2025	CI
23-05-15	Lonseal Corporation Reports Earnings Results for the Full Year Ended March 31, 2023	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	6,928	6,683	6,121	7,996	7,074	8,608
Change	-	-3.54%	-8.42%	30.64%	-11.54%	21.69%
Enterprise Value (EV) ¹	1,469	657.2	365.7	1,398	12.82	912.1
Change	-	-55.27%	-44.35%	282.32%	-99.08%	7,016.7%
P/E	7.94x	6.93x	13.7x	9.57x	544x	8.45x
PBR	0.4x	0.37x	0.34x	0.42x	0.37x	0.44x
PEG	-	0.6x	-0.3x	0.1x	-5.5x	0x
Capitalization / Revenue	0.4x	0.37x	0.31x	0.38x	0.33x	0.39x
EV / Revenue	0.09x	0.04x	0.02x	0.07x	0x	0.04x
EV / EBITDA	0.89x	0.37x	0.33x	0.86x	0.01x	0.47x
EV / EBIT	1.29x	0.51x	0.64x	1.3x	0.01x	0.68x
EV / FCF	-3.78x	0.76x	-1.03x	1.73x	0.02x	1.27x
FCF Yield	-26.5%	132%	-97.2%	58%	4,774%	78.6%
Dividend per Share ²	60	65	60	70	70	85
Rate of return	3.99%	4.48%	4.52%	4.03%	4.56%	4.55%
EPS ²	189.2	209.4	97.22	181.2	2.821	221.1
Distribution rate	31.7%	31%	61.7%	38.6%	2,481%	38.4%
Net sales ¹	17,167	18,129	19,560	21,021	21,433	22,107
EBITDA ¹	1,651	1,798	1,105	1,635	1,445	1,936
EBIT ¹	1,141	1,280	569	1,072	871	1,343
Net income ¹	872	965	448	835	13	1,019
Net Debt ¹	-5,459	-6,026	-5,755	-6,598	-7,061	-7,696
Reference price ²	1,503.00	1,450.00	1,328.00	1,735.00	1,535.00	1,868.00
Nbr of stocks (in thousands)	4,610	4,609	4,609	4,609	4,608	4,608
Announcement Date	6/29/21	6/29/22	6/29/23	6/27/24	6/27/25	6/23/26

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.($)
LONSEAL CORPORATION	-	-	-	-	61.51M
FERGUSON ENTERPRISES INC.	20.29x	1.46x	13.96x	1.63%	43.13B
ASSA ABLOY AB	22.47x	2.83x	13.86x	1.95%	38.98B
SAINT-GOBAIN	11.22x	0.89x	5.79x	3.55%	36.26B
GEBERIT AG	27.5x	5.52x	18.7x	2.51%	20.79B
KINGSPAN GROUP PLC	23.8x	2.02x	14.6x	0.62%	20.68B
MASCO CORPORATION	15.24x	2.1x	10.46x	1.87%	13.44B
CARLISLE COMPANIES INCORPORATED	17.73x	2.95x	12.13x	1.39%	13.11B
QXO, INC.	-21.6x	1.43x	16.07x	3.07%	12.33B
ADVANCED DRAINAGE SYSTEMS, INC.	20.84x	3.28x	10.85x	0.62%	9.76B
Average	15.28x	2.50x	12.94x	1.91%	20.85B
Weighted average by Cap.	17.25x	2.29x	12.70x	2.05%