Valuation LIXIL Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 20:56:13 04/09/2026 BST			5-day change	1st Jan Change
9.700 ^EUR	+0.52%		+4.30%	-3.96%

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	505,730	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	8.5%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,068,465	1,066,481	1,068,000
Change	-	4.27%	-3.96%	-5.6%	-3.19%	7.09%	-0.19%	0.14%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	43x	20.3x	17.4x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.79x	0.79x	0.78x
PEG	-	-0.6x	0x	-2x	0x	1x	0x	1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.32x	0.31x	0.31x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.67x	0.66x	0.66x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.74x	7.68x	7.21x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.9x	19.9x	17.8x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	107x	24.8x	27.4x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	0.94%	4.03%	3.65%
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%	5.12%	5.12%	5.12%
EPS ²	167.2	55.54	-48.43	6.97	28.33	40.89	86.62	101
Distribution rate	50.8%	162%	-186%	1,291%	318%	220%	104%	89.1%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,494	1,622,729	1,617,357
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	122,214	138,847	148,217
EBIT ¹	69,471	24,903	16,400	29,687	28,403	38,288	53,500	60,157
Net income ¹	48,603	15,991	-13,908	2,001	8,143	11,748	24,897	29,024
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	562,735	560,750	562,269
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,758.50	1,758.50	1,758.50
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	12.78x	0.99x	6.41x	3.11%	43.08B
ASSA ABLOY AB	22.48x	2.84x	13.89x	1.95%	40.89B
MASCO CORPORATION	16.18x	2.21x	11.03x	1.76%	14.28B
CARLISLE COMPANIES INCORPORATED	18.76x	3.1x	12.75x	1.31%	13.95B
QXO, INC.	-24.27x	1.49x	16.81x	3.82%	13.85B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.12x	4.28x	15.6x	0.94%	7.9B
AGC INC.	14.58x	0.74x	4.77x	3.76%	7.61B
SIMPSON MANUFACTURING CO., INC.	19.74x	2.96x	12.15x	0.66%	7.42B
ARMSTRONG WORLD INDUSTRIES, INC.	21.37x	4.29x	12.5x	0.8%	7.33B
Average	14.42x	2.54x	11.77x	2.01%	17.37B
Weighted average by Cap.	14.47x	2.22x	11.22x	2.28%