Loading...

Lion

OTCPK:LIOP.F
Snowflake Description

Flawless balance sheet with proven track record.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
LIOP.F
OTCPK
¥597B
Market Cap
  1. Home
  2. US
  3. Household
Company description

Lion Corporation manufactures and sells consumer and industrial products in Japan and internationally. The last earnings update was 6 days ago. More info.


Add to Portfolio Compare Print
LIOP.F Share Price and Events
7 Day Returns
0%
OTCPK:LIOP.F
1.9%
US Household Products
-3.4%
US Market
1 Year Returns
-
OTCPK:LIOP.F
8.6%
US Household Products
10%
US Market
LIOP.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Lion (LIOP.F) 0% 0% - - - -
US Household Products 1.9% 15.5% 10.9% 8.6% 29.8% 23.5%
US Market -3.4% -0.6% -4.3% 10% 55.8% 96.7%
1 Year Return vs Industry and Market
  • No trading data on LIOP.F.
  • No trading data on LIOP.F.
Price Volatility
LIOP.F
Industry
5yr Volatility vs Market

Value

 Is Lion undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Lion to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Lion.

OTCPK:LIOP.F Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 8 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 8.6%
Perpetual Growth Rate 10-Year US Government Bond Rate 3%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OTCPK:LIOP.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 3%
Equity Risk Premium S&P Global 7.1%
Household Products Unlevered Beta Simply Wall St/ S&P Global 0.33
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.333 (1 + (1- 30.86%) (0.47%))
0.334
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.95% + (0.8 * 7.05%)
8.59%

Discounted Cash Flow Calculation for OTCPK:LIOP.F using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Lion is arrived at by discounting future cash flows to their present value using the 2 stage method. We use analyst's estimates of cash flows going forward 5 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.

OTCPK:LIOP.F DCF 1st Stage: Next 5 year cash flow forecast
2019 2020 2021 2022 2023
Levered FCF (USD, Millions) 18,838.00 22,338.00 26,300.00 29,100.00 29,787.64
Source Analyst x3 Analyst x3 Analyst x1 Analyst x1 Est @ 2.36%
Present Value
Discounted (@ 8.59%)
17,347.82 18,943.69 20,539.33 20,928.29 19,728.17
Present value of next 5 years cash flows $97,487.30
OTCPK:LIOP.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2023 × (1 + g) ÷ (Discount Rate – g)
= $29,787.64 × (1 + 2.95%) ÷ (8.59% – 2.95%)
$543,730.02
Present Value of Terminal Value = Terminal Value ÷ (1 + r)5
= $543,730.02 ÷ (1 + 8.59%)5
$360,109.14
OTCPK:LIOP.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 5 years cash flows + Terminal Value
= $97,487.30 + $360,109.14
$457,596.44
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $457,596.44 / 290.64
$14.88
OTCPK:LIOP.F Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:LIOP.F represents 0.00945x of TSE:4912
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.00945x
Value per Share
(Listing Adjusted, USD)
= Value per Share (JPY) x Listing Adjustment Factor
= ¥ 1,574.45 x 0.00945
$14.88
Value per share (USD) From above. $14.88
Current discount Discount to share price of $19.40
= -1 x ($19.40 - $14.88) / $14.88
-30.4%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Lion is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Lion's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Lion's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:LIOP.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-09-30) in USD $85.79
TSE:4912 Share Price ** TSE (2018-08-21) in JPY ¥2053
United States of America Household Products Industry PE Ratio Median Figure of 9 Publicly-Listed Household Products Companies 23.93x
United States of America Market PE Ratio Median Figure of 2,977 Publicly-Listed Companies 17.93x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Lion.

OTCPK:LIOP.F PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSE:4912 Share Price ÷ EPS (both in USD)

= 2053 ÷ 85.79

23.93x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Lion is overvalued based on earnings compared to the US Household Products industry average.
  • Lion is overvalued based on earnings compared to the United States of America market.
Price based on expected Growth
Does Lion's expected growth come at a high price?
Raw Data
OTCPK:LIOP.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 23.93x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 8 Analysts
1.5%per year
United States of America Household Products Industry PEG Ratio Median Figure of 5 Publicly-Listed Household Products Companies 3.86x
United States of America Market PEG Ratio Median Figure of 2,096 Publicly-Listed Companies 1.24x

*Line of best fit is calculated by linear regression .

OTCPK:LIOP.F PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 23.93x ÷ 1.5%

16.42x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Lion is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Lion's assets?
Raw Data
OTCPK:LIOP.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-09-30) in USD $658.59
TSE:4912 Share Price * TSE (2018-08-21) in JPY ¥2053
United States of America Household Products Industry PB Ratio Median Figure of 11 Publicly-Listed Household Products Companies 2.23x
United States of America Market PB Ratio Median Figure of 4,980 Publicly-Listed Companies 1.85x
OTCPK:LIOP.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSE:4912 Share Price ÷ Book Value per Share (both in USD)

= 2053 ÷ 658.59

3.12x

* Primary Listing of Lion.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Lion is overvalued based on assets compared to the US Household Products industry average.
X
Value checks
We assess Lion's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Household Products industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Household Products industry average (and greater than 0)? (1 check)
  5. Lion has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Lion expected to perform in the next 1 to 3 years based on estimates from 8 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
1.5%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Lion expected to grow at an attractive rate?
  • Lion's earnings growth is positive but not above the low risk savings rate of 3%.
Growth vs Market Checks
  • Lion's earnings growth is positive but not above the United States of America market average.
  • Lion's revenue growth is positive but not above the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:LIOP.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:LIOP.F Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 8 Analysts 1.5%
OTCPK:LIOP.F Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 8 Analysts 3.5%
United States of America Household Products Industry Earnings Growth Rate Market Cap Weighted Average 5.3%
United States of America Household Products Industry Revenue Growth Rate Market Cap Weighted Average 2.8%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 14.3%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.3%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:LIOP.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:LIOP.F Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-12-31 405,600 38,800 28,800 1
2021-12-31 395,600 36,000 27,000 1
2020-12-31 382,516 36,644 24,135 8
2019-12-31 367,721 32,907 22,213 8
2018-12-31 353,319 33,707 25,080 8
OTCPK:LIOP.F Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2018-09-30 368,055 24,931
2018-06-30 384,401 39,715 25,490
2018-03-31 397,640 24,305
2017-12-31 410,484 28,562 19,827
2017-09-30 406,614 17,740
2017-06-30 401,925 24,122 17,062
2017-03-31 398,338 16,927
2016-12-31 395,606 32,269 15,951
2016-09-30 394,766 16,310
2016-06-30 386,624 35,362 13,943
2016-03-31 385,219 13,341
2015-12-31 378,659 35,539 10,680

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Lion's earnings are expected to grow by 1.5% yearly, however this is not considered high growth (20% yearly).
  • Lion's revenue is expected to grow by 3.5% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OTCPK:LIOP.F Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below

All data from Lion Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:LIOP.F Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-12-31 99.10 99.10 99.10 1.00
2021-12-31 92.90 92.90 92.90 1.00
2020-12-31 83.04 103.00 66.32 8.00
2019-12-31 76.42 91.80 63.42 8.00
2018-12-31 86.29 90.92 78.20 8.00
OTCPK:LIOP.F Past Financials Data
Date (Data in USD Millions) EPS *
2018-09-30 85.79
2018-06-30 87.72
2018-03-31 83.64
2017-12-31 68.23
2017-09-30 61.05
2017-06-30 58.72
2017-03-31 58.31
2016-12-31 55.13
2016-09-30 56.94
2016-06-30 49.56
2016-03-31 48.33
2015-12-31 39.35

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Lion is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Lion's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Lion has a total score of 0/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Lion performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Lion's growth in the last year to its industry (Household Products).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Lion has delivered over 20% year on year earnings growth in the past 5 years.
  • Lion's 1-year earnings growth exceeds its 5-year average (40.5% vs 28.7%)
  • Lion's earnings growth has exceeded the US Household Products industry average in the past year (40.5% vs 8.4%).
Earnings and Revenue History
Lion's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Lion Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:LIOP.F Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-09-30 368,055.00 24,931.00 150,012.00 10,474.00
2018-06-30 384,401.00 25,490.00 166,888.00 10,474.00
2018-03-31 397,640.00 24,305.00 184,004.00 10,474.00
2017-12-31 410,484.00 19,827.00 198,973.00 10,474.00
2017-09-30 406,614.00 17,740.00 198,335.00 10,084.00
2017-06-30 401,925.00 17,062.00 197,027.00 10,084.00
2017-03-31 398,338.00 16,927.00 196,143.00 10,084.00
2016-12-31 395,606.00 15,951.00 195,178.00 10,084.00
2016-09-30 394,766.00 16,310.00 193,861.00 9,808.00
2016-06-30 386,624.00 13,943.00 190,703.00 9,808.00
2016-03-31 385,219.00 13,341.00 188,728.00 9,808.00
2015-12-31 378,659.00 10,680.00 186,084.00 9,808.00
2015-09-30 376,118.00 9,886.00 182,556.00 9,439.00
2015-06-30 371,046.00 8,800.00 180,606.00 9,439.00
2015-03-31 360,725.00 6,157.00 177,581.00 9,439.00
2014-12-31 367,396.00 7,368.00 180,313.00 9,439.00
2014-09-30 365,088.00 7,615.00 179,686.00 9,618.00
2014-06-30 362,597.00 6,461.00 178,297.00 9,618.00
2014-03-31 369,983.00 9,454.00 179,034.00 9,618.00
2013-12-31 352,005.00 6,097.00 173,350.00 9,618.00
2013-09-30 349,106.00 7,525.00 171,325.00 8,989.00
2013-06-30 341,338.00 5,176.00 171,058.00 8,989.00
2013-03-31 339,214.00 5,548.00 169,198.00 8,989.00
2012-12-31 335,171.00 4,235.00 168,826.00 8,989.00
2012-09-30 332,558.00 3,273.00 168,036.00 8,913.00
2012-06-30 335,895.00 5,191.00 167,569.00 8,913.00
2012-03-31 329,372.00 4,479.00 166,037.00 8,913.00
2011-12-31 327,500.00 4,077.00 163,005.00 8,913.00

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Lion has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Lion used its assets less efficiently than the US Household Products industry average last year based on Return on Assets.
  • Lion has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Lion's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Household Products industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Lion has a total score of 4/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Lion's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Lion's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Lion is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Lion's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Lion's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 75.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Lion Company Filings, last reported 1 month ago.

OTCPK:LIOP.F Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2018-09-30 204,592.00 2,798.00 92,570.00
2018-06-30 199,676.00 2,851.00 92,013.00
2018-03-31 195,975.00 5,988.00 88,549.00
2017-12-31 187,014.00 5,608.00 92,992.00
2017-09-30 173,083.00 6,116.00 78,555.00
2017-06-30 165,773.00 6,483.00 67,452.00
2017-03-31 161,884.00 6,273.00 61,182.00
2016-12-31 157,877.00 6,194.00 78,886.00
2016-09-30 151,471.00 6,240.00 61,532.00
2016-06-30 146,450.00 8,045.00 57,021.00
2016-03-31 144,169.00 11,697.00 48,139.00
2015-12-31 142,728.00 14,506.00 64,503.00
2015-09-30 130,647.00 25,421.00 47,770.00
2015-06-30 128,562.00 29,140.00 41,577.00
2015-03-31 124,383.00 29,391.00 30,609.00
2014-12-31 127,433.00 29,596.00 42,456.00
2014-09-30 127,264.00 28,402.00 34,885.00
2014-06-30 123,742.00 48,880.00 55,578.00
2014-03-31 123,707.00 31,584.00 37,069.00
2013-12-31 124,231.00 32,281.00 50,988.00
2013-09-30 119,169.00 31,343.00 34,982.00
2013-06-30 119,397.00 31,685.00 42,332.00
2013-03-31 116,511.00 30,000.00 37,506.00
2012-12-31 114,161.00 31,029.00 42,507.00
2012-09-30 106,520.00 30,518.00 36,665.00
2012-06-30 107,595.00 31,900.00 35,010.00
2012-03-31 105,422.00 31,643.00 31,087.00
2011-12-31 105,252.00 32,643.00 35,917.00
  • Lion's level of debt (1.4%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (26.3% vs 1.4% today).
  • Debt is well covered by operating cash flow (1419.4%, greater than 20% of total debt).
  • Lion earns more interest than it pays, coverage of interest payments is not a concern.
X
Financial health checks
We assess Lion's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Lion has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Lion's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0.97%
Current annual income from Lion dividends. Estimated to be 1.11% next year.
If you bought $2,000 of Lion shares you are expected to receive $19 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Lion's pays a lower dividend yield than the bottom 25% of dividend payers in United States of America (1.38%).
  • Lion's dividend is below the markets top 25% of dividend payers in United States of America (3.54%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OTCPK:LIOP.F Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below
United States of America Household Products Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 2.9%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 1977 Stocks 2.5%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.5%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OTCPK:LIOP.F Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2022-12-31 22.00 1.00
2021-12-31 22.00 1.00
2020-12-31 25.33 6.00
2019-12-31 23.00 6.00
2018-12-31 20.71 7.00
OTCPK:LIOP.F Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2018-11-12 20.000 0.963
2018-11-05 20.000 0.969
2018-08-03 20.000 0.895
2018-03-30 20.000 0.954
2018-02-09 20.000 0.971
2017-11-13 15.000 0.724
2017-11-07 15.000 0.756
2017-05-09 15.000 0.675
2017-03-31 15.000 0.743
2017-02-10 15.000 0.751
2016-11-11 16.000 0.839
2016-11-04 16.000 0.870
2016-08-10 12.000 0.773
2016-08-03 12.000 0.824
2016-05-09 11.000 0.677
2016-03-31 10.000 0.743
2016-02-10 11.000 0.919
2015-11-11 10.000 0.887
2015-11-05 10.000 0.844
2015-08-11 10.000 0.923
2015-08-05 10.000 0.849
2015-03-30 10.000 1.141
2015-02-10 10.000 1.445
2014-11-13 10.000 1.569
2014-11-06 10.000 1.575
2014-08-13 10.000 1.679
2014-08-05 10.000 1.683
2014-03-31 10.000 1.709
2014-02-10 10.000 1.780
2013-11-13 10.000 1.738
2013-11-06 10.000 1.690
2013-08-02 10.000 1.670
2013-02-12 10.000 1.843
2012-11-13 10.000 2.317
2012-11-06 10.000 2.360
2012-08-10 10.000 2.197
2012-08-03 10.000 2.276
2012-03-30 10.000 2.255
2012-02-10 10.000 2.131
2011-11-11 12.000 2.651
2011-11-04 12.000 2.728
2011-08-11 12.000 2.719
2011-08-03 12.000 2.932
2011-05-09 11.000 2.525
2011-02-10 11.000 2.600
2010-11-12 10.000 2.251
2010-11-05 10.000 2.277
2010-08-12 10.000 2.244
2010-08-04 10.000 2.246
2010-03-31 10.000 2.182
2010-02-10 10.000 2.215
2009-11-13 10.000 2.203
2009-11-04 10.000 2.235
2009-08-14 10.000 2.174
2009-02-06 10.000 2.205
2008-11-19 10.000 1.921

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Lion's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (4.3x coverage).
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Lion's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Lion afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Lion has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Lion's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Itsuo Hama
COMPENSATION $130,000,000
AGE 64
CEO Bio

Mr. Itsuo Hama has been the President of Lion Corporation since January 1, 2012 and also serves as its Chief Executive Officer and served as its Chief Operating Officer. Mr. Hama has been President, Executive Officer and Overall Risk Management In-charge of Lion Fat & Oil Co., Ltd. since January 2012. He served as Executive General Manager of Household Products Division of Lion Corporation. He Joined Lion Fat & Oil Co., Ltd. (now Lion Corp.) in April 1977. Since January 2010, he was In-charge, Healthcare Business Division; Household Business Division; Special Sales Division; Allocation and Advertising Department; Consumer Activity Research Laboratory; Distribution Policy Department; and Sales Development Department. He was Managing Director of Lion Fat & Oil Co., Ltd. since March 2010. Mr. Hama has been an Representative Director at Lion Corporation since January 1, 2012 and also serves as its Chairman of the Board. He has been an External Director of Planet, Inc. since October 2012.

CEO Compensation
  • Itsuo's compensation has increased by more than 20% in the past year.
  • Itsuo's remuneration is lower than average for companies of similar size in United States of America.
Management Team

Itsuo Hama

TITLE
Chairman
COMPENSATION
$130M
AGE
64

Jiro Nagasawa

TITLE
Executive General Manager of Human Resources & General Affairs Headquarter

Masazumi Kikukawa

TITLE
Senior Managing Executive Officer & Representative Director
TENURE
0.8 yrs

Fumitomo Noritake

TITLE
Executive General Manager of Research & Development Headquarters

Kenjiro Kobayashi

TITLE
Senior Executive Officer & Director

Takeo Sakakibara

TITLE
Senior Executive Officer & Director

Toshio Kakui

TITLE
Senior Executive Officer & Director

Hiroyuki Chiba

TITLE
Executive General Manager of Purchasing Headquarters

Tomomichi Okano

TITLE
Executive General Manager of Production Engineering Research Headquarters

Yugo Kume

TITLE
Executive Officer
Board of Directors

Itsuo Hama

TITLE
Chairman
COMPENSATION
$130M
AGE
64

Masazumi Kikukawa

TITLE
Senior Managing Executive Officer & Representative Director

Kenjiro Kobayashi

TITLE
Senior Executive Officer & Director

Takeo Sakakibara

TITLE
Senior Executive Officer & Director

Toshio Kakui

TITLE
Senior Executive Officer & Director

Yugo Kume

TITLE
Executive Officer
TENURE
0.8 yrs

Hideo Yamada

TITLE
External Director
AGE
66

Kazunari Uchida

TITLE
External Director
AGE
67

Takashi Shiraishi

TITLE
External Director

Yasutaro Nakagawa

TITLE
Audit & Supervisory Board Member
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess Lion's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Lion has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

External News
Loading...
Simply Wall St News

Company Info

Map
Description

Lion Corporation manufactures and sells consumer and industrial products in Japan and internationally. It operates through three segments: Consumer Products Business, Industrial Products Business, and Overseas Business. The company offers oral care products, including tooth pastes, toothbrushes, mouthwashes and breath fresheners, and interdental and denture products; and beauty care products, such as shampoos, conditioners and treatments, hair-nourishment treatments, men's hair and body care products, beauty soaps, liquid hand soaps and others, body washes, in-bath skincare series, and antiperspirants and deodorants. It also provides over-the-counter pharmaceuticals comprising analgesics, cold medicine, tonics and nutrients, antidiarrheal drugs, gastrointestinal medicine, eyedrops, gum-disease treatments, analgesics and anti-inflammatory poultices, medicinal skin-care products, and insecticides; and medical/toiletry products that include semi-adhesive cooling pads. In addition, the company offers fabric care products, which comprise laundry detergents, pre-care products, bleaches, fabric softeners, and clothing care agents; and living care products, including dishwashing detergents, household cleaners, and cooking-aid products. Further, it provides direct marketing products, such as supplements and drinks, health and functional food products, hair care products, etc.; gift and channel-specific products comprising gifts, novelties, etc.; chemicals that include fat and oil products, carbon products, surfactants, fatty-acid nitrogen derivatives, chemical agents for and construction, etc.; and detergent for institutional use. Additionally, the company offers pet supplies, including sanitary products, oral care, body care, laundry care and room care products, etc.; and provides construction, real estate, transportation and storage, and temporary staffing services. Lion Corporation was founded in 1891 and is based in Tokyo, Japan.

Details
Name: Lion Corporation
LIOP.F
Exchange: OTCPK
Founded: 1891
¥5,288,321,663
290,638,740
Website: http://www.lion.co.jp
Address: Lion Corporation
3-7, Honjo 1-chome,
Sumida-ku,
Tokyo,
130-8644,
Japan
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSE 4912 Common Stock The Tokyo Stock Exchange JP JPY 06. Jan 1992
OTCPK LIOP.F Common Stock Pink Sheets LLC US USD 06. Jan 1992
DB LOC Common Stock Deutsche Boerse AG DE EUR 06. Jan 1992
Number of employees
Current staff
Staff numbers
7,075
Lion employees.
Industry
Household Products
Household
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2018/11/18 21:30
End of day share price update: 2018/08/21 00:00
Last estimates confirmation: 2018/11/09
Last earnings filing: 2018/11/12
Last earnings reported: 2018/09/30
Last annual earnings reported: 2017/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.