Lion Corporation Ratios and Metrics

Market cap in millions JPY. Fiscal year is January - December.

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Aug '25 Aug 14, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Market Capitalization	450,529	487,133	372,218	430,328	446,857	726,191	Upgrade
Market Cap Growth	18.83%	30.87%	-13.50%	-3.70%	-38.47%	17.55%	Upgrade
Enterprise Value	401,776	450,876	346,207	367,375	390,082	641,976	Upgrade
Last Close Price	1628.50	1744.88	1272.23	1443.86	1441.94	2311.14	Upgrade
PE Ratio	21.59	22.98	25.45	19.61	18.81	24.31	Upgrade
Forward PE	18.49	23.72	19.68	22.38	20.29	28.22	Upgrade
PS Ratio	1.09	1.18	0.92	1.10	1.22	2.04	Upgrade
PB Ratio	1.42	1.54	1.25	1.54	1.69	2.97	Upgrade
P/TBV Ratio	1.64	1.79	1.45	1.79	1.97	3.42	Upgrade
P/FCF Ratio	32.40	19.03	58.66	18.33	-	39.32	Upgrade
P/OCF Ratio	12.34	11.16	12.38	10.26	23.16	17.83	Upgrade
PEG Ratio	2.68	2.05	2.05	2.05	2.05	2.05	Upgrade
EV/Sales Ratio	0.97	1.09	0.86	0.94	1.07	1.81	Upgrade
EV/EBITDA Ratio	7.72	9.14	8.18	8.66	8.47	13.21	Upgrade
EV/EBIT Ratio	12.88	15.99	15.66	14.85	12.26	17.41	Upgrade
EV/FCF Ratio	28.90	17.61	54.56	15.65	-	34.76	Upgrade
Debt / Equity Ratio	0.09	0.09	0.10	0.12	0.03	0.03	Upgrade
Debt / EBITDA Ratio	-	0.60	0.72	0.76	0.18	0.17	Upgrade
Debt / FCF Ratio	2.11	1.16	4.78	1.37	-	0.44	Upgrade
Asset Turnover	-	0.84	0.84	0.87	0.85	0.87	Upgrade
Inventory Turnover	-	4.10	4.04	4.08	3.86	3.96	Upgrade
Quick Ratio	1.46	1.25	1.12	1.22	1.20	1.10	Upgrade
Current Ratio	2.00	1.77	1.62	1.68	1.67	1.47	Upgrade
Return on Equity (ROE)	-	7.84%	5.78%	8.49%	9.98%	13.71%	Upgrade
Return on Assets (ROA)	-	3.58%	2.89%	3.45%	4.61%	5.65%	Upgrade
Return on Capital (ROIC)	-	5.23%	4.32%	5.29%	7.55%	9.53%	Upgrade
Return on Capital Employed (ROCE)	8.00%	7.90%	6.40%	7.50%	11.00%	13.70%	Upgrade
Earnings Yield	4.63%	4.35%	3.93%	5.10%	5.32%	4.11%	Upgrade
FCF Yield	3.09%	5.25%	1.70%	5.45%	-4.03%	2.54%	Upgrade
Dividend Yield	1.84%	1.55%	2.04%	1.73%	1.66%	1.00%	Upgrade
Payout Ratio	39.78%	34.39%	50.50%	31.43%	29.35%	21.40%	Upgrade
Buyback Yield / Dilution	1.70%	2.59%	0.16%	2.04%	-0.03%	-0.02%	Upgrade
Total Shareholder Return	3.56%	4.14%	2.21%	3.77%	1.63%	0.98%	Upgrade

Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.