Lion Corporation (4912) Income statement

Market cap

¥454.6B

P/E ratio

18x

Lion manufactures and sells consumer products, industrial chemicals, and dental materials through subsidiaries across Japan and Asia. The company operates through distributors and authorized dealers to serve both consumers and businesses.

Summary Financials Dividends History Segments Ownership Workforce

Income statement Balance sheet Cash flow Other

	2011/12	2012/12	2013/12	2014/12	2015/12	2016/12	2017/12	2018/12	2019/12	2020/12	2021/12	2022/12	2023/12	2024/12	2025/12
Revenue	327,500	335,171	352,005	367,396	378,659	395,606	410,484	418,878	347,519	355,352	366,234	389,869	402,767	412,943	422,092
Revenue growth (%)	-
Cost of revenue	-	-	-	160,756	162,510	162,054	171,260	98,099	175,588	175,479	187,129	215,263	222,168	224,159	228,170
Gross profit	-	-	-	206,639	216,148	233,551	239,224	166,405	171,931	179,872	179,104	174,605	180,598	188,783	193,921
Gross margin (%)	-	-	-
Operating margin (%)	-	-	-
Operating expenses	-	-	-	194,312	199,848	209,110	212,068	151,307	141,882	143,934	148,181	151,046	160,465	162,450	163,161
Operating income	-	-	-	12,406	16,374	24,502	27,206	15,098	29,832	44,074	31,178	28,843	20,505	28,387	36,368
Income before tax	12,183	8,564	12,300	14,059	18,099	26,290	29,126	35,658	31,402	44,494	34,089	31,292	22,375	32,249	39,433
Pretax margin (%)	3.7	2.6	3.5	3.8	4.8	6.6	7.1	8.5	9	12.5	9.3	8	5.6	7.8	9.3
Provision for income taxes	-	-	-	5,149	7,382	6,634	8,239	2,508	8,422	12,538	8,657	8,182	5,687	8,177	8,383
Effective tax rate (%)	-	-	-
Net income	4,077	4,235	6,097	7,368	10,680	17,400	22,320	25,606	20,559	29,870	23,759	21,939	14,624	21,197	27,587
Earnings per share	15.18	15.77	22.72	27.47	39.35	55.13	68.23	88.11	70.72	102.75	81.73	77.04	51.42	76.51	99.74
Diluted EPS	15.16	15.75	22.68	26.16	36.84	55.04	68.15	85.28	70.63	102.61	81.59	76.91	51.35	76.41	99.64
Dividend payout ratio (%)	-	-	-	-	-	-	-	-	-
Dividend per share	-	-	-	-	-	-	-	-	-	23	24	25	26	27	30