|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,663.50 JPY | -0.48% |
|
-3.79% | +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 |
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 | 462,448 | - | - |
| Change | - | -3.7% | -13.5% | 30.87% | -6.35% | 1.37% | - | - |
| Enterprise Value (EV) 1 | 351,410 | 361,419 | 317,033 | 414,533 | 396,358 | 369,632 | 350,989 | 324,580 |
| Change | - | 2.85% | -12.28% | 30.75% | -4.38% | -6.74% | -5.04% | -7.52% |
| P/E | 18.8x | 19.7x | 25.4x | 23x | 16.5x | 18.1x | 17.7x | 16.1x |
| PBR | 1.78x | 1.63x | 1.33x | 1.66x | 1.41x | 1.36x | 1.29x | 1.21x |
| PEG | - | -3.43x | -0.8x | 0.5x | 0.5x | -2.53x | 7.99x | 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 | 0.8x | 0.72x |
| EV / EBITDA | 7.79x | 9.06x | 8.34x | 9.19x | 8.04x | 6.47x | 5.92x | 5.18x |
| EV / EBIT | 11.3x | 12.5x | 15.5x | 15.7x | 12.9x | 10.4x | 9.34x | 7.92x |
| EV / FCF | -19.5x | 16.1x | -67.1x | 11.5x | -141x | 14.1x | 9.77x | 8.4x |
| FCF Yield | -5.12% | 6.21% | -1.49% | 8.68% | -0.71% | 7.08% | 10.2% | 11.9% |
| 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% | 2.03% | 2.16% | 2.28% |
| 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 | 1,671.50 | 1,671.50 | 1,671.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.05x | 0.85x | 6.47x | 2.03% | 2.86B | |
| 16.65x | 3.14x | 11.26x | 4.32% | 42.77B | |
| 25.83x | 4.01x | 17.16x | 1.28% | 22.83B | |
| 19.28x | 2.45x | 13.21x | 5.18% | 11.68B | |
| 16.34x | 1.84x | 10.33x | 3.49% | 5.54B | |
| 15.05x | 1.86x | 11.04x | 9.66% | 3.64B | |
| 43.07x | 5.3x | 28.63x | - | 3.56B | |
| 22.35x | 2.11x | 15.14x | 1.97% | 772M | |
| Average | 22.08x | 2.69x | 14.15x | 3.99% | 11.71B | |
| Weighted average by Cap. | 20.23x | 3.14x | 13.42x | 3.73% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
