Valuation LITALICO Inc.

Stocks

Market Closed - Japan Exchange 10:30:00 27/08/2026 +04			5-day change	1st Jan Change
1,899.00 ^JPY	-2.16%		+4.28%	+46.75%

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	66,169	-	-
Change	-	-9.81%	-17.56%	-47.55%	-0.88%	68.27%	-	-
Enterprise Value (EV)	105,541	96,412	78,041	48,541	52,139	66,169	66,169	66,169
Change	-	-8.65%	-19.05%	-37.8%	7.41%	26.91%	0%	0%
P/E	94.2x	55.8x	21.3x	16.5x	14.6x	18.6x	15x	11.7x
PBR	18.1x	12.8x	7.25x	3.18x	2.74x	3.95x	3.12x	2.53x
PEG	-	1.1x	0x	-0.5x	1x	0.5x	0.6x	0.4x
Capitalization / Revenue	5.15x	3.8x	2.54x	1.19x	1.03x	1.48x	1.28x	1.12x
EV / Revenue	0x	0x	0x	0x	0x	1.48x	1.28x	1.12x
EV / EBITDA	0x	0x	0x	0x	0x	6.95x	6x	5.2x
EV / EBIT	0x	0x	0x	0x	0x	11.5x	9.16x	7.41x
EV / FCF	0x	-0x	0x	-0x	0x	16.8x	26.5x	30.2x
FCF Yield	1.08%	-0.09%	6.21%	-4.2%	0.22%	5.96%	3.78%	3.31%
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%	0.77%	0.98%	1.21%
EPS ²	30.32	46.15	99.38	67.27	77.54	104.4	129	165.8
Distribution rate	16.5%	14.1%	8.05%	13.4%	14.2%	14.4%	14.7%	14.2%
Net sales ¹	19,737	24,170	29,792	33,214	38,247	44,662	51,814	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	5,735	7,224	8,936
Net income ¹	1,078	1,644	3,545	2,402	2,738	3,505	4,464	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	1,941.00	1,941.00	1,941.00
Nbr of stocks (in thousands)	35,609	35,647	35,679	35,710	34,708	34,090	-	-
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.	18.58x	-	-	0.77%	415M
SERVICE CORPORATION INTERNATIONAL	20.41x	3.73x	12.18x	1.64%	11.64B
FRONTDOOR, INC.	20.59x	2.91x	10.82x	-	5.76B
VESTIS CORPORATION	82.03x	1.09x	9.25x	-	1.72B
KEEPER TECHNICAL LABORATORY CO., LTD.	9.64x	2.95x	9.81x	3.09%	555M
IBJ, INC.	13.74x	-	-	2.06%	220M
WW INTERNATIONAL, INC.	-5.04x	0.71x	4.19x	-.--%	176M
Average	22.85x	2.28x	9.25x	1.51%	2.93B
Weighted average by Cap.	25.02x	3.21x	11.40x	1.66%