|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,889.50 JPY | -0.42% |
|
+12.67% | +14.58% |
| 18/06 | Jefferies Downgrades Lion Corporation to Hold from Buy, Adjusts Price Target to 1,800 Yen from 2,100 Yen | MT |
| 20/05 | Lion Corporation, Q1 2026 Earnings Call, May 12, 2026 |
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 | 5,24,975 | - | - |
| Change | - | -3.7% | -13.5% | 30.87% | -6.35% | 15.08% | - | - |
| Enterprise Value (EV) 1 | 3,51,410 | 3,61,419 | 3,17,033 | 4,14,533 | 3,96,358 | 4,41,675 | 4,29,327 | 4,06,258 |
| Change | - | 2.85% | -12.28% | 30.75% | -4.38% | 11.43% | -2.8% | -5.37% |
| P/E | 18.8x | 19.7x | 25.4x | 23x | 16.5x | 20.6x | 19.8x | 18x |
| PBR | 1.78x | 1.63x | 1.33x | 1.66x | 1.41x | 1.54x | 1.46x | 1.37x |
| PEG | - | -3.43x | -0.8x | 0.5x | 0.5x | -2.62x | 4.38x | 1.83x |
| Capitalization / Revenue | 1.22x | 1.1x | 0.92x | 1.18x | 1.08x | 1.2x | 1.19x | 1.16x |
| EV / Revenue | 0.96x | 0.93x | 0.79x | 1x | 0.94x | 1.01x | 0.97x | 0.9x |
| EV / EBITDA | 7.79x | 9.06x | 8.34x | 9.19x | 8.04x | 7.7x | 7.17x | 6.4x |
| EV / EBIT | 11.3x | 12.5x | 15.5x | 15.7x | 12.9x | 12.3x | 11.3x | 9.8x |
| EV / FCF | -19.5x | 16.1x | -67.1x | 11.5x | -141x | 16.9x | 11.9x | 10.5x |
| FCF Yield | -5.12% | 6.21% | -1.49% | 8.68% | -0.71% | 5.93% | 8.37% | 9.51% |
| 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% | 1.79% | 1.9% | 2.01% |
| EPS 2 | 81.73 | 77.04 | 51.42 | 76.51 | 99.74 | 91.9 | 96.06 | 105.5 |
| Distribution rate | 29.4% | 32.5% | 50.6% | 35.3% | 30.1% | 37% | 37.6% | 36.2% |
| Net sales 1 | 3,66,200 | 3,89,800 | 4,02,700 | 4,12,943 | 4,22,000 | 4,36,103 | 4,41,294 | 4,53,343 |
| EBITDA 1 | 45,100 | 39,900 | 38,000 | 45,100 | 49,300 | 57,379 | 59,900 | 63,456 |
| EBIT 1 | 31,100 | 28,800 | 20,500 | 26,332 | 30,700 | 35,944 | 38,012 | 41,450 |
| Net income 1 | 23,700 | 21,900 | 14,600 | 21,197 | 27,500 | 25,392 | 26,423 | 28,905 |
| Net Debt 1 | -95,447 | -68,909 | -55,185 | -72,600 | -59,842 | -83,300 | -95,648 | -1,18,717 |
| Reference price 2 | 1,537.00 | 1,514.00 | 1,308.50 | 1,762.50 | 1,649.00 | 1,897.50 | 1,897.50 | 1,897.50 |
| Nbr of stocks (in thousands) | 2,90,733 | 2,84,233 | 2,84,462 | 2,76,388 | 2,76,653 | 2,76,667 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.65x | 1.01x | 7.7x | 1.79% | 329.62Cr | |
| 18.26x | 3.23x | 11.64x | 4.1% | 4.53TCr | |
| 27.69x | 4.18x | 17.72x | 1.2% | 2.44TCr | |
| 18.7x | 2.34x | 12.71x | 4.64% | 1.31TCr | |
| 16.13x | 1.81x | 10.31x | 3.51% | 550.8Cr | |
| 15.55x | 1.81x | 10.78x | 9.45% | 371.68Cr | |
| 37.66x | 4.63x | 25.21x | - | 312.86Cr | |
| 22.66x | 2.16x | 15.44x | 1.94% | 79Cr | |
| Average | 22.16x | 2.65x | 13.94x | 3.81% | 1.24TCr | |
| Weighted average by Cap. | 21.14x | 3.18x | 13.50x | 3.52% |
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
