Valuation LITALICO Inc.

Stocks

Delayed Japan Exchange 04:43:03 18/09/2026 +03			5-day change	1st Jan Change
1,870.00 ^JPY	-0.21%		+4.70%	+44.51%

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	63,953	-	-
Change	-	-9.81%	-17.56%	-47.55%	-0.88%	62.63%	-	-
Enterprise Value (EV)	105,541	96,412	78,041	48,541	52,139	63,953	63,953	63,953
Change	-	-8.65%	-19.05%	-37.8%	7.41%	22.66%	0%	0%
P/E	94.2x	55.8x	21.3x	16.5x	14.6x	17.9x	14.5x	11.3x
PBR	18.1x	12.8x	7.25x	3.18x	2.74x	3.82x	3.01x	2.44x
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	1.43x	1.23x	1.08x
EV / Revenue	0x	0x	0x	0x	0x	1.43x	1.23x	1.08x
EV / EBITDA	0x	0x	0x	0x	0x	6.71x	5.8x	5.02x
EV / EBIT	0x	0x	0x	0x	0x	11.2x	8.85x	7.16x
EV / FCF	0x	-0x	0x	-0x	0x	16.2x	25.6x	29.2x
FCF Yield	1.08%	-0.09%	6.21%	-4.2%	0.22%	6.17%	3.91%	3.42%
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%	0.8%	1.01%	1.25%
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	1,874.00	1,874.00	1,874.00
Nbr of stocks (in thousands)	35,609	35,647	35,679	35,710	34,708	34,126	-	-
Announcement Date	5/9/22 A	5/8/23 A	5/7/24 A	5/7/25 A	5/11/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LITALICO INC.	17.74x	-	-	0.81%	407M
SERVICE CORPORATION INTERNATIONAL	19.29x	3.58x	11.72x	1.74%	11B
FRONTDOOR, INC.	19.81x	2.81x	10.45x	-	5.55B
VESTIS CORPORATION	86.69x	1.13x	9.57x	-	1.82B
KEEPER TECHNICAL LABORATORY CO., LTD.	10.92x	3.4x	11.33x	2.72%	646M
IBJ, INC.	13.33x	-	-	2.12%	219M
WW INTERNATIONAL, INC.	-4.42x	0.7x	4.14x	-.--%	154M
IKK HOLDINGS INC.	23.98x	-	-	3.11%	145M
Average	23.42x	2.33x	9.44x	1.75%	2.49B
Weighted average by Cap.	25.07x	3.10x	11.07x	1.76%