|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,708.00 JPY | -2.46% |
|
+2.92% | +3.58% |
| 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 |
Company Valuation: Lion Corporation
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 | 484,443 | - | - |
| Change | - | -3.7% | -13.5% | 30.87% | -6.35% | 6.19% | - | - |
| Enterprise Value (EV) 1 | 351,410 | 361,419 | 317,033 | 414,533 | 396,358 | 391,627 | 372,984 | 346,575 |
| Change | - | 2.85% | -12.28% | 30.75% | -4.38% | -1.19% | -4.76% | -7.08% |
| P/E | 18.8x | 19.7x | 25.4x | 23x | 16.5x | 18.9x | 18.6x | 16.9x |
| PBR | 1.78x | 1.63x | 1.33x | 1.66x | 1.41x | 1.42x | 1.35x | 1.27x |
| PEG | - | -3.43x | -0.8x | 0.5x | 0.5x | -2.6x | 9.06x | 1.72x |
| Capitalization / Revenue | 1.22x | 1.1x | 0.92x | 1.18x | 1.08x | 1.12x | 1.1x | 1.07x |
| EV / Revenue | 0.96x | 0.93x | 0.79x | 1x | 0.94x | 0.9x | 0.85x | 0.77x |
| EV / EBITDA | 7.79x | 9.06x | 8.34x | 9.19x | 8.04x | 6.86x | 6.3x | 5.53x |
| EV / EBIT | 11.3x | 12.5x | 15.5x | 15.7x | 12.9x | 11x | 10x | 8.56x |
| EV / FCF | -19.5x | 16.1x | -67.1x | 11.5x | -141x | 15x | 10.4x | 8.97x |
| FCF Yield | -5.12% | 6.21% | -1.49% | 8.68% | -0.71% | 6.69% | 9.63% | 11.1% |
| 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% | 1.94% | 2.06% | 2.18% |
| EPS 2 | 81.73 | 77.04 | 51.42 | 76.51 | 99.74 | 92.48 | 94.37 | 103.6 |
| Distribution rate | 29.4% | 32.5% | 50.6% | 35.3% | 30.1% | 36.8% | 38.2% | 36.8% |
| Net sales 1 | 366,200 | 389,800 | 402,700 | 412,943 | 422,000 | 434,417 | 439,577 | 451,661 |
| EBITDA 1 | 45,100 | 39,900 | 38,000 | 45,100 | 49,300 | 57,057 | 59,202 | 62,695 |
| EBIT 1 | 31,100 | 28,800 | 20,500 | 26,332 | 30,700 | 35,542 | 37,140 | 40,471 |
| Net income 1 | 23,700 | 21,900 | 14,600 | 21,197 | 27,500 | 25,550 | 25,959 | 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 | 1,751.00 | 1,751.00 | 1,751.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.93x | 0.9x | 6.86x | 1.94% | 3.04B | |
| 18.14x | 3.25x | 11.71x | 4.09% | 45.25B | |
| 26.45x | 4.02x | 17.1x | 1.27% | 23.14B | |
| 19.74x | 2.44x | 13.2x | 5.17% | 11.7B | |
| 15.6x | 1.77x | 10.01x | 3.63% | 5.32B | |
| 15.29x | 1.78x | 10.58x | 9.62% | 3.6B | |
| 36.79x | 4.53x | 24.64x | - | 3.06B | |
| 22.5x | 2.14x | 15.32x | 1.95% | 779M | |
| Average | 21.68x | 2.60x | 13.68x | 3.95% | 11.99B | |
| Weighted average by Cap. | 20.75x | 3.16x | 13.34x | 3.62% |
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
