LION OFFICE PRODUCTS CORP.

423A・Standard Market・Wholesale Trade

LION OFFICE PRODUCTS CORP.

423A・Standard Market・Wholesale Trade

LION OFFICE PRODUCTS CORP.423A

Reference Indicators

Market Cap

104¥100M

P/E (Forecast)

10.3x

P/B

0.8x

Dividend Yield (Forecast)

4.87%

ROE

7.7%

EV/EBITDA

3.7x

Financial Summary

Unit: ¥M

Item	2022Sep 2022	2023Sep 2023	2024Sep 2024	2025Sep 2025
Net Sales	33,925	33,021	34,894	37,022
Cost of Sales	25,790	24,873	26,244	27,964
Gross Profit	8,134	8,148	8,650	9,058
SG&A Expenses	7,313	7,135	7,560	7,868
Operating Income	820	1,012	1,089	1,189
Non-operating Income	247	118	115	120
Non-operating Expenses	21	20	36	33
Ordinary Income	1,046	1,110	1,168	1,275
Extraordinary Income	—	3	0	—
Extraordinary Losses	9	0	34	1
Pre-tax Income	1,037	1,112	1,134	1,274
Income Taxes	319	303	371	361
Net Income	718	809	762	912
EBITDA	1,047	1,347	1,429	1,526
Gross Margin	24.0%	24.7%	24.8%	24.5%
Operating Margin	2.4%	3.1%	3.1%	3.2%
ROA	3.0%	3.5%	3.3%	3.6%
ROE	7.5%	7.9%	6.9%	7.7%