|
Market Closed -
Japan Exchange
12:00:00 16/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,721.00 JPY | -1.85% |
|
-4.84% | +4.37% |
| 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 | 4,46,857 | 4,30,328 | 3,72,218 | 4,87,133 | 4,56,200 | 4,76,201 | - | - |
| Change | - | -3.7% | -13.5% | 30.87% | -6.35% | 4.38% | - | - |
| Enterprise Value (EV) 1 | 3,51,410 | 3,61,419 | 3,17,033 | 4,14,533 | 3,96,358 | 3,96,526 | 3,84,153 | 3,61,184 |
| Change | - | 2.85% | -12.28% | 30.75% | -4.38% | 0.04% | -3.12% | -5.98% |
| P/E | 18.8x | 19.7x | 25.4x | 23x | 16.5x | 18.7x | 17.7x | 16.3x |
| PBR | 1.78x | 1.63x | 1.33x | 1.66x | 1.41x | 1.4x | 1.32x | 1.24x |
| PEG | - | -3.43x | -0.8x | 0.5x | 0.5x | -2.49x | 3.45x | 1.81x |
| Capitalization / Revenue | 1.22x | 1.1x | 0.92x | 1.18x | 1.08x | 1.08x | 1.07x | 1.04x |
| EV / Revenue | 0.96x | 0.93x | 0.79x | 1x | 0.94x | 0.9x | 0.86x | 0.79x |
| EV / EBITDA | 7.79x | 9.06x | 8.34x | 9.19x | 8.04x | 6.83x | 6.3x | 5.63x |
| EV / EBIT | 11.3x | 12.5x | 15.5x | 15.7x | 12.9x | 10.8x | 9.76x | 8.49x |
| EV / FCF | -19.5x | 16.1x | -67.1x | 11.5x | -141x | 14.3x | 10.8x | 9.5x |
| FCF Yield | -5.12% | 6.21% | -1.49% | 8.68% | -0.71% | 6.97% | 9.24% | 10.5% |
| 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% | 1.98% | 2.1% | 2.22% |
| 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 | 3,66,200 | 3,89,800 | 4,02,700 | 4,12,943 | 4,22,000 | 4,40,595 | 4,46,270 | 4,57,987 |
| 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 | -1,15,017 |
| Reference price 2 | 1,537.00 | 1,514.00 | 1,308.50 | 1,762.50 | 1,649.00 | 1,721.00 | 1,721.00 | 1,721.00 |
| Nbr of stocks (in thousands) | 2,90,733 | 2,84,233 | 2,84,462 | 2,76,388 | 2,76,653 | 2,76,700 | - | - |
| Announcement Date | 14/02/22 | 13/02/23 | 14/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.01x | 0.92x | 6.98x | 1.94% | 312.79Cr | |
| 17.49x | 3.12x | 11.25x | 4.27% | 4.34TCr | |
| 25.46x | 3.88x | 16.55x | 1.31% | 2.24TCr | |
| 15.27x | 2.02x | 11.03x | 5.86% | 1.05TCr | |
| 13.55x | 1.58x | 8.99x | 4.17% | 462.48Cr | |
| 14.52x | 1.68x | 10.01x | 10.15% | 348.42Cr | |
| 30.67x | 3.78x | 20.58x | - | 254.77Cr | |
| 27.22x | 2.09x | 18.61x | 1.94% | 74Cr | |
| Average | 20.40x | 2.38x | 13.00x | 4.24% | 1.14TCr | |
| Weighted average by Cap. | 19.39x | 2.98x | 12.54x | 3.84% |
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
