Lion Corporation
4912・Prime Market・Chemicals
Lion Corporation4912
Lion Corporation4912
Reference Indicators
Market Cap
4,738¥100M
P/E (Forecast)
—
P/B
1.5x
Dividend Yield (Forecast)
2.01%
ROE
8.5%
EV/EBITDA
6.7x
Financial Summary
Unit: ¥M
| Item | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 |
|---|---|---|---|---|---|
Net Sales | 366,234 | 389,869 | 402,767 | 412,943 | 422,092 |
Cost of Sales | 187,129 | 215,263 | 222,168 | 224,159 | 228,170 |
Gross Profit | 179,104 | 174,605 | 180,598 | 188,783 | 193,921 |
SG&A Expenses | 148,181 | 151,046 | 160,465 | 162,450 | 163,161 |
Operating Income | 31,178 | 28,843 | 20,505 | 28,387 | 36,368 |
Pre-tax Income | 34,089 | 31,292 | 22,375 | 32,249 | 39,433 |
Income Taxes | 8,657 | 8,182 | 5,687 | 8,177 | 8,383 |
Net Income | 23,759 | 21,939 | 14,624 | 21,197 | 27,587 |
EBITDA | 45,430 | 46,508 | 40,706 | 49,549 | 57,493 |
Gross Margin | 48.9% | 44.8% | 44.8% | 45.7% | 45.9% |
Operating Margin | 8.5% | 7.4% | 5.1% | 6.9% | 8.6% |
ROA | 5.6% | 4.7% | 3.0% | 4.3% | 5.2% |
ROE | 9.4% | 8.3% | 5.2% | 7.2% | 8.5% |
Segment Performance
Unit: ¥M
2026
| Segment | Net Sales | Operating Income | Operating Margin |
|---|---|---|---|
| 一般用消費財事業 | 223,743 | 0 | 0.0% |
| 産業用品事業 | 39,307 | 0 | 0.0% |
| 海外事業 | 158,125 | 0 | 0.0% |
| その他 | 915 | 0 | 0.0% |