Valuation LITALICO Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 16/10/2026 +04			5-day change	1st Jan Change
2,017.00 ^JPY	+0.60%		+0.30%	+55.87%

08-03	LITALICO Inc. Provides Consolidated Earnings Guidance for the Fiscal Year Ending March 31, 2027 (April 1, 2026 to March 31, 2027)	CI
06-05	Tranche Update on LITALICO Inc.'s Equity Buyback Plan announced on May 11, 2026.	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	101,735	91,755	75,640	39,673	39,324	68,841	-	-
Change	-	-9.81%	-17.56%	-47.55%	-0.88%	75.06%	-	-
Enterprise Value (EV)	105,541	96,412	78,041	48,541	52,139	68,841	68,841	68,841
Change	-	-8.65%	-19.05%	-37.8%	7.41%	32.03%	0%	0%
P/E	94.2x	55.8x	21.3x	16.5x	14.6x	19.6x	15.4x	12.2x
PBR	18.1x	12.8x	7.25x	3.18x	2.74x	4.11x	3.24x	2.63x
PEG	-	1.1x	0x	-0.5x	1x	0.6x	0.6x	0.5x
Capitalization / Revenue	5.15x	3.8x	2.54x	1.19x	1.03x	1.53x	1.32x	1.16x
EV / Revenue	0x	0x	0x	0x	0x	1.53x	1.32x	1.16x
EV / EBITDA	0x	0x	0x	0x	0x	7.23x	6.24x	5.41x
EV / EBIT	0x	0x	0x	0x	0x	11.8x	9.4x	7.7x
EV / FCF	0x	-0x	0x	-0x	0x	17.4x	27.5x	31.4x
FCF Yield	1.08%	-0.09%	6.21%	-4.2%	0.22%	5.73%	3.63%	3.18%
Dividend per Share ²	5	6.5	8	9	11	15	19	23.5
Rate of return	0.18%	0.25%	0.38%	0.81%	0.97%	0.74%	0.94%	1.17%
EPS ²	30.32	46.15	99.38	67.27	77.54	102.7	130.7	165.8
Distribution rate	16.5%	14.1%	8.05%	13.4%	14.2%	14.6%	14.5%	14.2%
Net sales ¹	19,737	24,170	29,792	33,214	38,247	44,962	52,214	59,326
EBITDA ¹	3,130	4,189	6,594	7,083	8,224	9,526	11,034	12,734
EBIT ¹	2,444	3,121	3,715	3,477	4,576	5,835	7,324	8,936
Net income ¹	1,078	1,644	3,545	2,402	2,738	3,565	4,524	5,656
Net Debt	3,806	4,657	2,401	8,868	12,815	-	-	-
Reference price ²	2,857.00	2,574.00	2,120.00	1,111.00	1,133.00	2,017.00	2,017.00	2,017.00
Nbr of stocks (in thousands)	35,609	35,647	35,679	35,710	34,708	34,131	-	-
Announcement Date	09/05/22	08/05/23	07/05/24	07/05/25	11/05/26	-	-	-

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.($)
LITALICO INC.	19.65x	-	-	0.74%	436M
SERVICE CORPORATION INTERNATIONAL	19.45x	3.6x	11.78x	1.72%	11.09B
H&R BLOCK, INC.	8.36x	1.73x	6.39x	3.81%	6B
FRONTDOOR, INC.	19.43x	2.79x	10.39x	-	5.44B
VALVOLINE INC.	31.21x	2.71x	10.13x	-.--%	4.01B
BRIGHT HORIZONS FAMILY SOLUTIONS INC.	15.54x	1.52x	9.1x	-.--%	3.46B
BOYD GROUP SERVICES INC.	84.81x	1.05x	7.89x	0.55%	2.27B
DRIVEN BRANDS HOLDINGS INC.	12.72x	1.95x	9.04x	-	1.97B
Average	26.40x	2.20x	9.24x	1.14%	4.33B
Weighted average by Cap.	22.39x	2.57x	9.73x	1.6%