|
Market Closed -
Japan Exchange
04:30:00 14/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 1,765.50 JPY | +1.64% |
|
-3.45% | +7.06% |
| 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 | 488,515 | - | - |
| Change | - | -3.7% | -13.5% | 30.87% | -6.35% | 7.08% | - | - |
| Enterprise Value (EV) 1 | 351,410 | 361,419 | 317,033 | 414,533 | 396,358 | 408,840 | 396,467 | 373,497 |
| Change | - | 2.85% | -12.28% | 30.75% | -4.38% | 3.15% | -3.03% | -5.79% |
| P/E | 18.8x | 19.7x | 25.4x | 23x | 16.5x | 19.1x | 18.2x | 16.7x |
| PBR | 1.78x | 1.63x | 1.33x | 1.66x | 1.41x | 1.44x | 1.36x | 1.27x |
| PEG | - | -3.43x | -0.8x | 0.5x | 0.5x | -2.55x | 3.54x | 1.85x |
| Capitalization / Revenue | 1.22x | 1.1x | 0.92x | 1.18x | 1.08x | 1.11x | 1.09x | 1.07x |
| EV / Revenue | 0.96x | 0.93x | 0.79x | 1x | 0.94x | 0.93x | 0.89x | 0.82x |
| EV / EBITDA | 7.79x | 9.06x | 8.34x | 9.19x | 8.04x | 7.04x | 6.5x | 5.82x |
| EV / EBIT | 11.3x | 12.5x | 15.5x | 15.7x | 12.9x | 11.2x | 10.1x | 8.78x |
| EV / FCF | -19.5x | 16.1x | -67.1x | 11.5x | -141x | 14.8x | 11.2x | 9.83x |
| FCF Yield | -5.12% | 6.21% | -1.49% | 8.68% | -0.71% | 6.76% | 8.95% | 10.2% |
| 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% | 1.93% | 2.04% | 2.16% |
| EPS 2 | 81.73 | 77.04 | 51.42 | 76.51 | 99.74 | 92.26 | 97 | 105.8 |
| Distribution rate | 29.4% | 32.5% | 50.6% | 35.3% | 30.1% | 36.9% | 37.2% | 36.1% |
| Net sales 1 | 366,200 | 389,800 | 402,700 | 412,943 | 422,000 | 440,595 | 446,270 | 457,987 |
| EBITDA 1 | 45,100 | 39,900 | 38,000 | 45,100 | 49,300 | 58,061 | 60,955 | 64,183 |
| EBIT 1 | 31,100 | 28,800 | 20,500 | 26,332 | 30,700 | 36,652 | 39,359 | 42,519 |
| Net income 1 | 23,700 | 21,900 | 14,600 | 21,197 | 27,500 | 25,492 | 26,665 | 28,926 |
| Net Debt 1 | -95,447 | -68,909 | -55,185 | -72,600 | -59,842 | -79,675 | -92,048 | -115,017 |
| Reference price 2 | 1,537.00 | 1,514.00 | 1,308.50 | 1,762.50 | 1,649.00 | 1,765.50 | 1,765.50 | 1,765.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.83x | 0.91x | 6.91x | 1.96% | 3.13B | |
| 17.26x | 3.08x | 11.13x | 4.33% | 42.94B | |
| 25.36x | 3.86x | 16.49x | 1.32% | 22.33B | |
| 15.38x | 2.03x | 11.08x | 5.82% | 10.61B | |
| 13.43x | 1.57x | 8.93x | 4.21% | 4.58B | |
| 14.57x | 1.68x | 10.04x | 10.12% | 3.52B | |
| 31.47x | 3.88x | 21.12x | - | 2.61B | |
| 27.58x | 2.12x | 18.89x | 1.91% | 750M | |
| Average | 20.48x | 2.39x | 13.07x | 4.24% | 11.31B | |
| Weighted average by Cap. | 19.29x | 2.96x | 12.50x | 3.86% |
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
