Valuation Life Corporation

Stocks

Market Closed - Japan Exchange 07:30:00 02/10/2026 BST			5-day change	1st Jan Change
2,588.00 ^JPY	-1.75%		-4.61%	+1.25%

09-09	Life Corporation Launches Tender Offer to Acquire, Delist Albis	MT
09-08	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	142,477	129,604	180,686	157,983	235,242	223,908	-	-
Change	-	-9.04%	39.41%	-12.56%	48.9%	-4.82%	-	-
Enterprise Value (EV)	201,775	194,047	225,172	220,677	240,736	223,908	223,908	223,908
Change	-	-3.83%	16.04%	-2%	9.09%	-6.99%	0%	0%
P/E	9.37x	9.72x	10.7x	9.36x	12.5x	11.8x	11.4x	10.9x
PBR	1.29x	1.06x	1.32x	1.14x	1.51x	1.33x	1.23x	1.15x
PEG	-	-0.8x	0.4x	1.15x	1.1x	19.65x	2.78x	2.58x
Capitalization / Revenue	0.19x	0.17x	0.22x	0.19x	0.27x	0.24x	0.24x	0.23x
EV / Revenue	0x	0x	0x	0x	0x	0.24x	0.24x	0.23x
EV / EBITDA	0x	0x	0x	0x	0x	5.09x	4.84x	4.62x
EV / EBIT	0x	0x	0x	0x	0x	8.41x	8.05x	7.73x
EV / FCF	-0x	0x	0x	-0x	0x	21.2x	11.6x	10.8x
FCF Yield	-19.8%	0.05%	12.4%	-0.22%	25.1%	4.72%	8.59%	9.22%
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%	2.7%	2.83%	2.98%
EPS ²	162.2	142.2	180.5	195.1	217.6	218.9	227.8	237.5
Distribution rate	21.6%	24.6%	24.9%	28.2%	30.1%	32%	32.2%	32.4%
Net sales ¹	768,335	765,426	809,709	850,496	881,325	914,867	948,667	984,167
EBITDA ¹	37,111	34,235	40,152	41,757	42,830	44,000	46,250	48,500
EBIT ¹	22,932	19,148	24,118	25,270	26,006	26,633	27,800	28,967
Net income ¹	15,208	13,327	16,938	17,948	18,822	18,937	19,710	20,543
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	2,588.00	2,588.00	2,588.00
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	11.82x	-	-	2.7%	1.42B
WALMART INC.	36.24x	1.17x	17.87x	0.96%	827B
LOBLAW COMPANIES LIMITED	24x	1.15x	10.01x	0.99%	50.17B
TESCO PLC	15.37x	0.53x	7.79x	3.34%	38.65B
SYSCO CORPORATION	15.51x	0.62x	11.55x	2.86%	38.12B
FOMENTO ECONÓMICO MEXICANO, S.A.B. DE C.V.	20.4x	0.88x	5.87x	6.2%	35.64B
KROGER CO. (THE)	11.76x	0.33x	6.18x	2.54%	34.86B
WOOLWORTHS GROUP LIMITED	26.19x	0.82x	9.47x	2.81%	32.5B
AHOLD DELHAIZE N.V.	11.74x	0.46x	5.77x	4%	30.98B
SEVEN & I HOLDINGS CO., LTD.	16.23x	0.58x	6.63x	2.99%	26.61B
Average	18.93x	0.73x	9.01x	2.94%	111.61B
Weighted average by Cap.	31.51x	1.05x	15.35x	1.51%