Valuation Lion Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 09/07/2026 BST			5-day change	1st Jan Change
1,714.00 ^JPY	-1.61%		+0.29%	+3.94%

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	474,207	-	-
Change	-	-3.7%	-13.5%	30.87%	-6.35%	3.95%	-	-
Enterprise Value (EV) ¹	351,410	361,419	317,033	414,533	396,358	381,391	362,747	336,339
Change	-	2.85%	-12.28%	30.75%	-4.38%	-3.78%	-4.89%	-7.28%
P/E	18.8x	19.7x	25.4x	23x	16.5x	18.8x	18.4x	16.8x
PBR	1.78x	1.63x	1.33x	1.66x	1.41x	1.42x	1.34x	1.26x
PEG	-	-3.43x	-0.8x	0.5x	0.5x	-2.62x	8.31x	1.77x
Capitalization / Revenue	1.22x	1.1x	0.92x	1.18x	1.08x	1.09x	1.08x	1.05x
EV / Revenue	0.96x	0.93x	0.79x	1x	0.94x	0.88x	0.82x	0.74x
EV / EBITDA	7.79x	9.06x	8.34x	9.19x	8.04x	6.68x	6.11x	5.36x
EV / EBIT	11.3x	12.5x	15.5x	15.7x	12.9x	10.7x	9.65x	8.21x
EV / FCF	-19.5x	16.1x	-67.1x	11.5x	-141x	14.6x	10.1x	8.7x
FCF Yield	-5.12%	6.21%	-1.49%	8.68%	-0.71%	6.87%	9.91%	11.5%
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%	1.95%	2.07%	2.19%
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	1,742.00	1,742.00	1,742.00
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

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.($)
LION CORPORATION	18.81x	0.9x	6.81x	1.95%	2.96B
RECKITT BENCKISER GROUP PLC	16.81x	3.16x	11.35x	4.28%	42.99B
CHURCH & DWIGHT CO., INC.	25.92x	4x	17.11x	1.29%	22.79B
THE CLOROX COMPANY	18.53x	2.39x	12.93x	5.33%	11.36B
REYNOLDS CONSUMER PRODUCTS INC.	15.98x	1.81x	10.15x	3.57%	5.41B
PT UNILEVER INDONESIA TBK	15.09x	1.87x	11.07x	9.63%	3.66B
WD-40 COMPANY	41.18x	5.07x	28.21x	-	3.32B
JYOTHY LABS LIMITED	21.06x	1.98x	14.17x	2.09%	725M
Average	21.67x	2.65x	13.97x	4.02%	11.65B
Weighted average by Cap.	20.10x	3.13x	13.35x	3.73%