LY Corporation (4689)

Basic

  • Market Cap

    ¥3,347.73B

  • EV

    ¥3,773.27B

  • Shares Out

    7,499.39M

  • Revenue

    ¥1,759.27B

  • Employees

    28,385

Margins

  • Gross

    70.53%

  • EBITDA

    19%

  • Operating

    9.63%

  • Pre-Tax

    15.4%

  • Net

    13.2%

  • FCF

    3.58%

Returns (5Yr Avg)

  • ROA

    2.32%

  • ROE

    5.57%

  • ROCE

    6.04%

  • ROIC

    3.94%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥492.86

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥234.66

  • Earnings (Dil)

    ¥30.9

  • FCF

    ¥8.37

  • Book Value

    ¥400.96

Growth (CAGR)

  • Rev 3Yr

    16.04%

  • Rev 5Yr

    13.5%

  • Rev 10Yr

    16.73%

  • Dil EPS 3Yr

    24.45%

  • Dil EPS 5Yr

    8%

  • Dil EPS 10Yr

    3.58%

  • Rev Fwd 2Yr

    9.77%

  • EBITDA Fwd 2Yr

    -5.38%

  • EPS Fwd 2Yr

    -17%

  • EPS LT Growth Est

    19.3%

Dividends

  • Yield

    —

  • Payout

    17.94%

  • DPS

    ¥5.56

  • DPS Growth 3Yr

    -14.39%

  • DPS Growth 5Yr

    -8.9%

  • DPS Growth 10Yr

    3.32%

  • DPS Growth Fwd 2Yr

    4.1%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Total Revenues

954,714.0

1,052,943.0

1,205,846.0

1,567,421.0

1,672,377.0

1,759,267.0

Total Revenues % Chg.

6.4%

10.3%

14.5%

30.0%

6.7%

9.9%

Cost of Goods Sold, Total

408,912.0

424,463.0

432,446.0

497,021.0

511,131.0

518,539.0

Gross Profit

545,802.0

628,480.0

773,400.0

1,070,400.0

1,161,246.0

1,240,728.0

Selling General & Admin Expenses, Total

406,581.0

476,204.0

591,964.0

902,586.0

1,007,606.0

1,075,786.0

Other Operating Expenses

—

—

—

-21,689.0

-4,392.0

-4,392.0

Other Operating Expenses, Total

406,581.0

476,204.0

591,964.0

880,897.0

1,003,214.0

1,071,394.0

Operating Income

139,221.0

152,276.0

181,436.0

189,503.0

158,032.0

169,334.0

Interest Expense, Total

—

—

-7,074.0

-4,415.0

-5,819.0

-5,819.0

Net Interest Expenses

—

—

-7,074.0

-4,415.0

-5,819.0

-5,819.0

Income (Loss) On Equity Invest.

-17,541.0

-24,542.0

-19,418.0

-46,135.0

-38,728.0

-26,287.0

Other Non Operating Income (Expenses)

382.0

-2,433.0

401.0

3,430.0

-8,808.0

-16,078.0

EBT, Excl. Unusual Items

122,062.0

125,301.0

155,345.0

142,383.0

104,677.0

121,150.0

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

7,977.0

10,374.0

6,580.0

16,158.0

130,541.0

139,348.0

Gain (Loss) On Sale Of Assets

—

—

-6,522.0

—

—

10,458.0

Asset Writedown

-6,668.0

—

-12,788.0

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

123,371.0

135,675.0

142,615.0

158,541.0

235,218.0

270,956.0

Income Tax Expense

45,542.0

47,655.0

53,495.0

66,911.0

46,055.0

29,421.0

Earnings From Continuing Operations

77,829.0

88,020.0

89,120.0

91,630.0

189,163.0

241,535.0

Minority Interest

848.0

-6,345.0

-18,975.0

-14,314.0

-10,295.0

-9,238.0

Net Income

78,677.0

81,675.0

70,145.0

77,316.0

178,868.0

232,297.0

Net Income to Common Incl Extra Items

78,677.0

81,675.0

70,145.0

77,316.0

178,868.0

232,297.0

Net Income to Common Excl. Extra Items

78,677.0

81,675.0

70,145.0

77,316.0

178,868.0

232,297.0

Total Shares Outstanding

5,083.8

4,762.4

7,595.1

7,493.1

7,496.7

7,499.2

Weighted Avg. Shares Outstanding

5,338.0

4,838.7

5,003.8

7,580.0

7,495.0

7,497.0

Weighted Avg. Shares Outstanding Dil

5,338.2

4,838.8

5,007.0

7,622.8

7,516.5

7,520.2

EPS

14.7

16.9

14.0

10.2

23.9

31.0

EPS Diluted

14.7

16.9

14.0

10.1

23.8

30.9

EBITDA

191,719.0

235,695.0

283,516.0

325,247.0

306,808.0

334,291.0