Valuation Life Corporation

Stocks

Delayed Japan Exchange 09:49:38 10/09/2026 am IST			5-day change	1st Jan Change
2,675.00 ^JPY	-0.82%		-3.43%	+4.73%

09/09	Life Corporation Launches Tender Offer to Acquire, Delist Albis	MT
08/09	Life Corporation proposed to acquire an additional 83.38% stake in ALBIS Co.,Ltd. for ¥26.3 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: February	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,42,477	1,29,604	1,80,686	1,57,983	2,35,242	2,33,338	-	-
Change	-	-9.04%	39.41%	-12.56%	48.9%	-0.81%	-	-
Enterprise Value (EV)	2,01,775	1,94,047	2,25,172	2,20,677	2,40,736	2,33,338	2,33,338	2,33,338
Change	-	-3.83%	16.04%	-2%	9.09%	-3.07%	0%	0%
P/E	9.37x	9.72x	10.7x	9.36x	12.5x	12.3x	11.8x	11.5x
PBR	1.29x	1.06x	1.32x	1.14x	1.51x	1.39x	1.29x	1.2x
PEG	-	-0.8x	0.4x	1.15x	1.1x	20.48x	2.88x	3.59x
Capitalization / Revenue	0.19x	0.17x	0.22x	0.19x	0.27x	0.25x	0.25x	0.24x
EV / Revenue	0x	0x	0x	0x	0x	0.25x	0.25x	0.24x
EV / EBITDA	0x	0x	0x	0x	0x	5.27x	5.04x	4.85x
EV / EBIT	0x	0x	0x	0x	0x	8.76x	8.38x	8.13x
EV / FCF	-0x	0x	0x	-0x	0x	22.1x	12.1x	11.3x
FCF Yield	-19.8%	0.05%	12.4%	-0.22%	25.1%	4.53%	8.24%	8.85%
Dividend per Share ²	35	35	45	55	65.5	70	73.33	77
Rate of return	2.3%	2.53%	2.34%	3.01%	2.41%	2.6%	2.72%	2.86%
EPS ²	162.2	142.2	180.5	195.1	217.6	218.9	227.8	235.1
Distribution rate	21.6%	24.6%	24.9%	28.2%	30.1%	32%	32.2%	32.7%
Net sales ¹	7,68,335	7,65,426	8,09,709	8,50,496	8,81,325	9,17,233	9,51,667	9,87,300
EBITDA ¹	37,111	34,235	40,152	41,757	42,830	44,250	46,300	48,100
EBIT ¹	22,932	19,148	24,118	25,270	26,006	26,633	27,833	28,700
Net income ¹	15,208	13,327	16,938	17,948	18,822	18,937	19,710	20,343
Net Debt	59,298	64,443	44,486	62,694	5,494	-	-	-
Reference price ²	1,520.00	1,382.50	1,925.00	1,826.00	2,719.00	2,697.00	2,697.00	2,697.00
Nbr of stocks (in thousands)	93,735	93,746	93,863	86,519	86,518	86,518	-	-
Announcement Date	11/04/22	10/04/23	10/04/24	10/04/25	09/04/26	-	-	-

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.($)
LIFE CORPORATION	12.51x	-	-	2.56%	153.62Cr
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	19.57x	0.86x	5.77x	6.44%	3.69TCr
SEVEN & I HOLDINGS CO., LTD.	17.03x	0.6x	6.84x	2.91%	2.83TCr
CASEY'S GENERAL STORES, INC.	34.45x	1.36x	17.68x	0.35%	2.71TCr
AVENUE SUPERMARTS LIMITED	68.18x	3.02x	39.54x	-.--%	2.56TCr
COLES GROUP LIMITED	26.61x	0.84x	8.9x	3.61%	2.26TCr
CARREFOUR	11.78x	0.25x	4.46x	6.25%	1.37TCr
JERÓNIMO MARTINS, SGPS, S.A.	17.08x	0.4x	5.79x	3.59%	1.35TCr
SM INVESTMENTS CORPORATION	7.24x	1.61x	5.48x	2.82%	1.09TCr
SHOPRITE HOLDINGS LTD	20.88x	0.8x	8.79x	2.73%	1.07TCr
Average	23.53x	1.08x	11.47x	3.13%	1.91TCr
Weighted average by Cap.	27.24x	1.14x	12.64x	3.19%