Valuation Life Corporation

Stocks

Delayed Japan Exchange 12:00:00 02/11/2026 pm IST			5-day change	1st Jan Change
2,514.00 ^JPY	+1.78%		+1.41%	-1.64%

16/10	Life Corporation Announces Dividend for the End of Second Quarter of Fiscal Year Ending February 28, 2027, Payable on November 2, 2026	CI
16/10	Life Corporation Provides Earnings Guidance for the Fiscal Year Ending February 28, 2027	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	2,17,505	-	-
Change	-	-9.04%	39.41%	-12.56%	48.9%	-7.54%	-	-
Enterprise Value (EV)	2,01,775	1,94,047	2,25,172	2,20,677	2,40,736	2,17,505	2,17,505	2,17,505
Change	-	-3.83%	16.04%	-2%	9.09%	-9.65%	0%	0%
P/E	9.37x	9.72x	10.7x	9.36x	12.5x	11.6x	11.3x	10.7x
PBR	1.29x	1.06x	1.32x	1.14x	1.51x	1.29x	1.2x	1.12x
PEG	-	-0.8x	0.4x	1.15x	1.1x	-14.34x	3.47x	2.14x
Capitalization / Revenue	0.19x	0.17x	0.22x	0.19x	0.27x	0.24x	0.23x	0.22x
EV / Revenue	0x	0x	0x	0x	0x	0.24x	0.23x	0.22x
EV / EBITDA	0x	0x	0x	0x	0x	5x	4.75x	4.51x
EV / EBIT	0x	0x	0x	0x	0x	8.22x	7.92x	7.55x
EV / FCF	-0x	0x	0x	-0x	0x	20.6x	11.3x	10.5x
FCF Yield	-19.8%	0.05%	12.4%	-0.22%	25.1%	4.86%	8.84%	9.49%
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%	2.78%	2.92%	3.06%
EPS ²	162.2	142.2	180.5	195.1	217.6	215.8	222.8	234
Distribution rate	21.6%	24.6%	24.9%	28.2%	30.1%	32.4%	32.9%	32.9%
Net sales ¹	7,68,335	7,65,426	8,09,709	8,50,496	8,81,325	9,14,867	9,48,667	9,84,167
EBITDA ¹	37,111	34,235	40,152	41,757	42,830	43,500	45,750	48,250
EBIT ¹	22,932	19,148	24,118	25,270	26,006	26,467	27,467	28,800
Net income ¹	15,208	13,327	16,938	17,948	18,822	18,670	19,277	20,243
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	2,514.00	2,514.00	2,514.00
Nbr of stocks (in thousands)	93,735	93,746	93,863	86,519	86,518	86,517	-	-
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	11.45x	-	-	2.83%	137.81Cr
WALMART INC.	42.91x	1.37x	20.97x	0.81%	1,01300Cr
LOBLAW COMPANIES LIMITED	26.67x	1.27x	11.1x	0.89%	5.73TCr
TESCO PLC	17.23x	0.6x	8.64x	2.99%	4.56TCr
SYSCO CORPORATION	17.18x	0.68x	12.73x	2.67%	4.02TCr
KROGER CO. (THE)	13.31x	0.36x	6.73x	2.26%	4.04TCr
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	22.48x	0.97x	6.47x	5.14%	3.89TCr
WOOLWORTHS GROUP LIMITED	27.67x	0.85x	9.83x	2.67%	3.38TCr
AHOLD DELHAIZE N.V.	12.34x	0.47x	5.95x	3.84%	3.13TCr
SEVEN & I HOLDINGS CO., LTD.	16.95x	0.66x	7.53x	2.78%	3.08TCr
Average	20.82x	0.80x	10.00x	2.69%	13.33TCr
Weighted average by Cap.	37.33x	1.23x	18.07x	1.28%