Subscribe

Lion Corporation (4912.T)

JPY1,663.50 -13.00 (-0.78%)
JP JPX Consumer Defensive Household & Personal Products
Address 3-7, Honjo 1-chome 130-8644
Tokyo, JP
CEO Masayuki Takemori
Website lion.co.jp
IPO 2001-01-01
ISIN JP3965400009

Explore sections of this company profile

Also trades on Other OTC · LIOPF (USD) Other OTC · LIOPY (USD) Tokyo Stock Exchange · 4912.T (JPY)
Description

Headquartered in Tokyo, Japan, and established in 1891, Lion Corporation is a global manufacturer and distributor of an extensive range of consumer and industrial products. Its operations are organized into three primary divisions: Consumer Products Business, Industrial Products Business, and Overseas Business. The company offers a broad portfolio of consumer goods, including a full spectrum of dental and oral hygiene items such as toothpastes, toothbrushes, and mouthwashes, alongside diverse personal care staples like shampoos, body washes, skin treatments, and deodorants. Lion also provides various over-the-counter medicinal products, spanning analgesics, eye care solutions, cold and flu remedies, gastrointestinal medications, and vitamin supplements. Its household and kitchen essentials encompass laundry detergents, fabric softeners, general cleaning supplies, and dishwashing liquids. Furthermore, it supplies nutritional supplements and functional beverages. Within its industrial division, Lion manufactures specialized chemical compounds. These range from rubber processing additives, insulating oils, and concrete admixtures to ground improvement agents, surfactants, and cosmetic components, among others. Additionally, the company provides pet supplies and bespoke gift selections.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
JPY1,663.50 -13.00 (-0.78%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1M
Beta
-0.09
Float Shares
228.74M
Free Float %
82.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.89% -3.62% -7.07% -17.90% -3.06% -8.26% -5.11% +6.63% -27.11% -8.82% +221.47%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1,663.50
DCF (Unlevered) 3,449.07 +107.3%
DCF (Levered) 4,259.12 +156.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 3 0
Buy 5 0
Hold 4 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.26
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Household & Personal Products: +3.3%
    +2.2% Q1'26: +5.3% (vs Q1'25)
  • EPS growth Household & Personal Products: +8.8%
    +30.4% Q1'26: +4.5% (vs Q1'25)
  • FCF margin FCF growth · Household & Personal Products: +44.8%
    +6.0% Q1'26: -13.4% (vs Q1'25)
  • EBIT margin Household & Personal Products: +9.9%
    +7.3% Q1'26: +6.1% (vs Q1'25)
  • ROIC Household & Personal Products: +8.2%
    +7.7% Q1'26: +5.2% (vs Q1'25)
  • Share dilution Household & Personal Products: +0.2%
    -0.2% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Household & Personal Products: -0.51×
    1.05× Q1'26: 0.87× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.11) × ERP
WACC = 89% × Ke + 11% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 3,391.68 Current price: 1,663.50
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
12 Rev. Ana.
11 EPS Ana.
Dec 2027
12 Rev. Ana.
12 EPS Ana.
Dec 2028
11 Rev. Ana.
11 EPS Ana.
Dec 2029
5 Rev. Ana.
4 EPS Ana.
Dec 2030
5 Rev. Ana.
4 EPS Ana.
Revenue
378.66B
est: 379.70B (-0.3%)
395.67B
est: 395.14B (+0.1%)
342.70B
est: 410.76B (-16.6%)
349.40B
est: 352.74B (-0.9%)
347.52B
est: 351.45B (-1.1%)
355.35B
est: 353.16B (+0.6%)
366.23B
est: 365.14B (+0.3%)
389.87B
est: 387.71B (+0.6%)
402.77B
est: 408.51B (-1.4%)
412.94B
est: 410.08B (+0.7%)
422.09B
est: 418.75B (+0.8%)
431.00B
426.80B – 437.45B
+2.9% YoY
436.73B
426.47B – 447.84B
+1.3% YoY
449.19B
449.04B – 449.34B
+2.9% YoY
459.99B
452.33B – 469.30B
+2.4% YoY
471.68B
463.82B – 481.22B
+2.5% YoY
EBITDA
27.62B
est: 48.11B (-42.6%)
34.83B
est: 50.07B (-30.4%)
36.58B
est: 52.05B (-29.7%)
37.08B
est: 44.70B (-17.0%)
40.55B
est: 44.53B (-8.9%)
47.27B
est: 44.75B (+5.6%)
44.93B
est: 46.27B (-2.9%)
40.88B
est: 49.13B (-16.8%)
39.63B
est: 52.00B (-23.8%)
46.76B
est: 52.19B (-10.4%)
51.89B
est: 53.30B (-2.7%)
54.86B
54.32B – 55.68B
+2.9% YoY
55.59B
54.28B – 57.00B
+1.3% YoY
57.17B
57.15B – 57.19B
+2.9% YoY
58.55B
57.57B – 59.73B
+2.4% YoY
60.03B
59.03B – 61.25B
+2.5% YoY
EBIT
16.37B
est: 31.51B (-48.0%)
24.50B
est: 32.79B (-25.3%)
28.81B
est: 34.09B (-15.5%)
28.38B
est: 29.27B (-3.1%)
30.05B
est: 29.16B (+3.0%)
35.54B
est: 29.31B (+21.3%)
30.68B
est: 30.30B (+1.3%)
23.21B
est: 32.17B (-27.9%)
19.43B
est: 26.67B (-27.1%)
25.60B
est: 26.77B (-4.4%)
30.76B
est: 27.34B (+12.5%)
28.14B
27.86B – 28.56B
+2.9% YoY
28.51B
27.84B – 29.24B
+1.3% YoY
29.32B
29.31B – 29.33B
+2.9% YoY
30.03B
29.53B – 30.64B
+2.4% YoY
30.79B
30.28B – 31.42B
+2.5% YoY
Net Income
10.68B
est: 9.67B (+10.4%)
15.95B
est: 14.65B (+8.9%)
20.88B
est: 17.21B (+21.4%)
25.61B
est: 24.24B (+5.6%)
20.56B
est: 19.80B (+3.8%)
29.87B
est: 28.37B (+5.3%)
23.76B
est: 21.10B (+12.6%)
21.94B
est: 19.39B (+13.2%)
14.63B
est: 20.26B (-27.8%)
21.20B
est: 19.82B (+7.0%)
27.59B
est: 27.59B (+0.0%)
25.70B
23.30B – 28.94B
-6.8% YoY
25.97B
24.40B – 27.78B
+1.1% YoY
28.37B
26.81B – 31.71B
+9.2% YoY
31.06B
30.39B – 31.88B
+9.5% YoY
32.71B
32.00B – 33.57B
+5.3% YoY
SGA
169.11B
est: 148.92B (+13.6%)
193.12B
est: 154.98B (+24.6%)
131.71B
est: 161.10B (-18.2%)
132.38B
est: 138.35B (-4.3%)
130.94B
est: 137.84B (-5.0%)
133.03B
est: 138.51B (-4.0%)
137.00B
est: 143.21B (-4.3%)
139.97B
est: 152.06B (-8.0%)
149.25B
est: 151.64B (-1.6%)
151.03B
est: 152.22B (-0.8%)
163.16B
est: 155.44B (+5.0%)
159.98B
158.42B – 162.38B
+2.9% YoY
162.11B
158.30B – 166.23B
+1.3% YoY
166.73B
166.68B – 166.79B
+2.9% YoY
170.74B
167.90B – 174.20B
+2.4% YoY
175.08B
172.17B – 178.63B
+2.5% YoY
EPS
39.35
est: 34.86 (+12.9%)
55.13
est: 52.82 (+4.4%)
71.87
est: 62.02 (+15.9%)
88.11
est: 87.38 (+0.8%)
70.72
est: 71.37 (-0.9%)
102.75
est: 102.27 (+0.5%)
81.72
est: 76.06 (+7.4%)
77.04
est: 70.73 (+8.9%)
51.42
est: 72.07 (-28.6%)
76.51
est: 71.40 (+7.2%)
99.74
est: 94.11 (+6.0%)
92.97
84.16 – 104.54
-1.2% YoY
94.36
88.14 – 100.33
+1.5% YoY
103.52
96.83 – 114.52
+9.7% YoY
112.20
109.77 – 115.15
+8.4% YoY
118.15
115.59 – 121.26
+5.3% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-12 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-01 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-30 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-28 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-27 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-24 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-23 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-22 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-21 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-20 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-17 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5
2026-04-16 A- 4/5 5/5 3/5 5/5 2/5 3/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
25.94B
OE per share TTM
93.68
Owner's Yield
6.16%
Maintenance CapEx ratio
10.09%
Maint CapEx / Avg PPE
36.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 105 ETFs in our universe

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
4.02M
Shares Outstanding
276.65M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Masayuki Takemori Chief Executive Officer, President, Executive Officer & Representative Director 88M male
Annette Ling Executive Officer & Deputy GM of International Division female
Fumitomo Noritake Senior Executive Officer & Director male
Go Ichitani Executive Officer & COO of International Business Unit
Hitoshi Suzuki Executive Officer, Executive Vice President & Representative Director male
Keita Tanimoto Director of Investor Relations Office, Corporation Planning Department
Kengo Fukuda Executive Vice President, Senior Executive Officer & Representative Director male
Masaharu Mikuni Senior Executive Officer & Executive General Manager of Sales Division
Akihiko Takeo Executive Officer, Accounting Manager & GM of Finance Department
Yoshihiro Aihara EO & GM of Chinese Mainland HKSAR Business Division, International Business Unit
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits