Valuation Lion Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 15/07/2026 BST			5-day change	1st Jan Change
1,663.50 ^JPY	-0.78%		-3.59%	+0.88%

06-18	Jefferies Downgrades Lion Corporation to Hold from Buy, Adjusts Price Target to 1,800 Yen from 2,100 Yen	MT
05-19	Lion Corporation, Q1 2026 Earnings Call, May 12, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	446,857	430,328	372,218	487,133	456,200	460,235	-	-
Change	-	-3.7%	-13.5%	30.87%	-6.35%	0.88%	-	-
Enterprise Value (EV) ¹	351,410	361,419	317,033	414,533	396,358	367,419	348,775	322,367
Change	-	2.85%	-12.28%	30.75%	-4.38%	-7.3%	-5.07%	-7.57%
P/E	18.8x	19.7x	25.4x	23x	16.5x	18x	17.6x	16.1x
PBR	1.78x	1.63x	1.33x	1.66x	1.41x	1.35x	1.28x	1.2x
PEG	-	-3.43x	-0.8x	0.5x	0.5x	-2.51x	7.94x	1.69x
Capitalization / Revenue	1.22x	1.1x	0.92x	1.18x	1.08x	1.06x	1.05x	1.02x
EV / Revenue	0.96x	0.93x	0.79x	1x	0.94x	0.85x	0.79x	0.71x
EV / EBITDA	7.79x	9.06x	8.34x	9.19x	8.04x	6.43x	5.88x	5.14x
EV / EBIT	11.3x	12.5x	15.5x	15.7x	12.9x	10.3x	9.28x	7.87x
EV / FCF	-19.5x	16.1x	-67.1x	11.5x	-141x	14x	9.71x	8.34x
FCF Yield	-5.12%	6.21%	-1.49%	8.68%	-0.71%	7.13%	10.3%	12%
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%	2.04%	2.17%	2.3%
EPS ²	81.73	77.04	51.42	76.51	99.74	92.59	94.64	103.6
Distribution rate	29.4%	32.5%	50.6%	35.3%	30.1%	36.7%	38.1%	36.8%
Net sales ¹	366,200	389,800	402,700	412,943	422,000	434,558	439,710	451,661
EBITDA ¹	45,100	39,900	38,000	45,100	49,300	57,117	59,322	62,695
EBIT ¹	31,100	28,800	20,500	26,332	30,700	35,539	37,591	40,975
Net income ¹	23,700	21,900	14,600	21,197	27,500	25,584	26,034	28,392
Net Debt ¹	-95,447	-68,909	-55,185	-72,600	-59,842	-92,816	-111,460	-137,868
Reference price ²	1,537.00	1,514.00	1,308.50	1,762.50	1,649.00	1,663.50	1,663.50	1,663.50
Nbr of stocks (in thousands)	290,733	284,233	284,462	276,388	276,653	276,667	-	-
Announcement Date	14/02/22	13/02/23	14/02/24	13/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LION CORPORATION	18.11x	0.85x	6.5x	2.03%	2.86B
RECKITT BENCKISER GROUP PLC	16.5x	3.11x	11.18x	4.36%	42.31B
CHURCH & DWIGHT CO., INC.	25.89x	3.95x	16.92x	1.3%	22.61B
THE CLOROX COMPANY	18.88x	2.42x	13.03x	5.28%	11.46B
REYNOLDS CONSUMER PRODUCTS INC.	16.3x	1.84x	10.31x	3.5%	5.52B
PT UNILEVER INDONESIA TBK	14.57x	1.8x	10.67x	9.98%	3.52B
WD-40 COMPANY	40.02x	4.95x	27.19x	-	3.35B
JYOTHY LABS LIMITED	22.28x	2.11x	15.09x	1.98%	764M
Average	21.57x	2.63x	13.86x	4.06%	11.55B
Weighted average by Cap.	19.96x	3.10x	13.21x	3.77%