Valuation LIXIL Corporation OTC Markets

Stocks

Market Closed - OTC Markets 15:31:18 02/06/2026 BST			5-day change	1st Jan Change
20.79 ^USD	-1.00%		-6.90%	-13.95%

08-06	Lixil to Absorb Wholly-Owned Subsidiary	MT
07-31	LIXIL Corporation, Q1 2027 Earnings Call, Jul 31, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	665,796	624,928	538,990	496,269	466,092	512,633	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	9.99%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,075,326	1,073,822	1,075,354
Change	-	4.27%	-3.96%	-5.6%	-3.19%	7.78%	-0.14%	0.14%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	41.5x	20.6x	17.4x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.8x	0.8x	0.79x
PEG	-	-0.6x	0x	-2x	0x	0.8x	0x	1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.32x	0.32x	0.32x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.68x	0.66x	0.66x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.62x	7.72x	7.22x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.1x	19.9x	17.6x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	108x	25x	27.6x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	0.93%	4.01%	3.62%
Dividend per Share ²	85	90	90	90	90	90	90	90
Rate of return	3.71%	4.13%	4.79%	5.21%	5.55%	5.05%	5.05%	5.05%
EPS ²	167.2	55.54	-48.43	6.97	28.33	42.96	86.45	102.2
Distribution rate	50.8%	162%	-186%	1,291%	318%	209%	104%	88%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,194	1,625,515	1,621,743
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	124,714	139,155	149,014
EBIT ¹	69,471	24,903	16,400	29,687	28,403	39,725	53,875	61,157
Net income ¹	48,603	15,991	-13,908	2,001	8,143	12,348	24,847	29,381
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	562,694	561,189	562,721
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,782.50	1,782.50	1,782.50
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,592	-	-
Announcement Date	28/04/22	28/04/23	30/04/24	30/04/25	30/04/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAINT-GOBAIN	14.27x	1.08x	7x	2.82%	47.49B
ASSA ABLOY AB	23.09x	2.9x	14.15x	1.9%	41.85B
QXO, INC.	-33.09x	1.53x	16.75x	0.54%	15.45B
CARLISLE COMPANIES INCORPORATED	20.01x	3.27x	13.45x	1.23%	14.89B
MASCO CORPORATION	16.6x	2.26x	11.28x	1.71%	14.65B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.4x	4.59x	16.7x	0.88%	8.41B
SIMPSON MANUFACTURING CO., INC.	21.21x	3.2x	13.14x	0.61%	8B
AGC INC.	14.7x	0.76x	4.79x	3.52%	7.95B
BUILDERS FIRSTSOURCE, INC.	275.75x	0.85x	11.24x	-.--%	7.91B
Average	42.44x	2.27x	12.06x	1.47%	18.51B
Weighted average by Cap.	26.35x	2.13x	11.53x	1.83%