|
Delayed
Japan Exchange
02:51:44 30/10/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 1,825.00 JPY | +1.30% |
|
-1.14% | +10.55% |
| 11/09 | Jefferies Adjusts Lion's Price Target to 1,850 Yen From 1,800 Yen, Keeps at Hold | MT |
| 29/08 | Lion Corporation - Special Call |
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 | 498,476 | - | - |
| Change | - | -3.7% | -13.5% | 30.87% | -6.35% | 9.27% | - | - |
| Enterprise Value (EV) 1 | 351,410 | 361,419 | 317,033 | 414,533 | 396,358 | 420,270 | 407,501 | 384,329 |
| Change | - | 2.85% | -12.28% | 30.75% | -4.38% | 6.03% | -3.04% | -5.69% |
| P/E | 18.8x | 19.7x | 25.4x | 23x | 16.5x | 19.4x | 18.5x | 16.9x |
| PBR | 1.78x | 1.63x | 1.33x | 1.66x | 1.41x | 1.47x | 1.39x | 1.3x |
| PEG | - | -3.43x | -0.8x | 0.5x | 0.5x | -2.82x | 3.63x | 1.89x |
| 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 | 0.95x | 0.92x | 0.84x |
| EV / EBITDA | 7.79x | 9.06x | 8.34x | 9.19x | 8.04x | 7.24x | 6.69x | 5.98x |
| EV / EBIT | 11.3x | 12.5x | 15.5x | 15.7x | 12.9x | 11.8x | 10.4x | 9.07x |
| EV / FCF | -19.5x | 16.1x | -67.1x | 11.5x | -141x | 15.2x | 11.5x | 10.1x |
| FCF Yield | -5.12% | 6.21% | -1.49% | 8.68% | -0.71% | 6.58% | 8.71% | 9.89% |
| Dividend per Share 2 | 24 | 25 | 26 | 27 | 30 | 34.17 | 36.25 | 38.36 |
| Rate of return | 1.56% | 1.65% | 1.99% | 1.53% | 1.82% | 1.9% | 2.01% | 2.13% |
| EPS 2 | 81.73 | 77.04 | 51.42 | 76.51 | 99.74 | 92.88 | 97.62 | 106.4 |
| Distribution rate | 29.4% | 32.5% | 50.6% | 35.3% | 30.1% | 36.8% | 37.1% | 36.1% |
| Net sales 1 | 366,200 | 389,800 | 402,700 | 412,943 | 422,000 | 440,161 | 445,244 | 458,329 |
| EBITDA 1 | 45,100 | 39,900 | 38,000 | 45,100 | 49,300 | 58,081 | 60,915 | 64,216 |
| EBIT 1 | 31,100 | 28,800 | 20,500 | 26,332 | 30,700 | 35,558 | 39,239 | 42,389 |
| Net income 1 | 23,700 | 21,900 | 14,600 | 21,197 | 27,500 | 25,637 | 26,786 | 29,036 |
| Net Debt 1 | -95,447 | -68,909 | -55,185 | -72,600 | -59,842 | -78,206 | -90,975 | -114,147 |
| Reference price 2 | 1,537.00 | 1,514.00 | 1,308.50 | 1,762.50 | 1,649.00 | 1,801.50 | 1,801.50 | 1,801.50 |
| Nbr of stocks (in thousands) | 290,733 | 284,233 | 284,462 | 276,388 | 276,653 | 276,700 | - | - |
| Announcement Date | 14/2/22 | 13/2/23 | 14/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.25x | 0.95x | 7.17x | 1.91% | 3.13B | |
| 17.56x | 3.17x | 11.48x | 4.71% | 44.16B | |
| 28.26x | 4.27x | 18.24x | 1.18% | 24.85B | |
| 15.42x | 2.02x | 11.16x | 5.93% | 10.5B | |
| 14.2x | 1.64x | 9.33x | 3.97% | 4.86B | |
| 12.64x | 1.45x | 8.72x | 10.42% | 2.94B | |
| 32.74x | 3.95x | 21.91x | - | 2.87B | |
| 28.28x | 1.22x | 19.59x | 3.72% | 1.88B | |
| Average | 21.04x | 2.33x | 13.45x | 4.55% | 11.9B | |
| Weighted average by Cap. | 20.52x | 3.11x | 13.35x | 3.93% |
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
