Valuation LIXIL Corporation

Stocks

Delayed Japan Exchange Other stock markets 03:30:00 23/07/2026 BST			5-day change	1st Jan Change
1,861.00 ^JPY	+1.67%		-1.38%	-1.77%

06-22	LIXIL Approves 40 Million Yen Share Issue for Director Compensation	MT
05-18	Lixil Declares Full-Year Final Dividend	MT

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	526,438	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	12.95%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,089,353	1,106,232	1,106,132
Change	-	4.27%	-3.96%	-5.6%	-3.19%	9.19%	1.55%	-0.01%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	35x	20.6x	17.4x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.82x	0.83x	0.82x
PEG	-	-0.6x	0x	-2x	0x	0.4x	0.3x	0.9x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.33x	0.33x	0.32x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.69x	0.68x	0.68x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.87x	8.01x	7.51x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.6x	20.1x	17.9x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	65.6x	26.9x	24.4x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	1.52%	3.72%	4.09%
Dividend per Share ²	85	90	90	90	90	90	91.11	92.5
Rate of return	3.71%	4.13%	4.79%	5.21%	5.55%	4.92%	4.98%	5.05%
EPS ²	167.2	55.54	-48.43	6.97	28.33	52.31	88.71	105.5
Distribution rate	50.8%	162%	-186%	1,291%	318%	172%	103%	87.7%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,194	1,616,088	1,620,650
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	122,798	138,148	147,283
EBIT ¹	69,471	24,903	16,400	29,687	28,403	39,400	55,012	61,629
Net income ¹	48,603	15,991	-13,908	2,001	8,143	14,444	24,816	29,354
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	562,915	579,793	579,694
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,830.50	1,830.50	1,830.50
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,593	-	-
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.($)
LIXIL CORPORATION	35.59x	0.69x	9.01x	4.83%	3.29B
SAINT-GOBAIN	12.35x	0.98x	6.32x	3.18%	41.13B
ASSA ABLOY AB	21.78x	2.75x	13.47x	2.02%	38.96B
MASCO CORPORATION	18.21x	2.29x	12.04x	1.64%	15.24B
QXO, INC.	-27.24x	1.63x	17.45x	-.--%	14.47B
CARLISLE COMPANIES INCORPORATED	17.56x	2.96x	12.08x	1.43%	13.02B
AGC INC.	15.22x	0.8x	5.21x	3.36%	8.15B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.18x	4.35x	16.11x	0.96%	7.89B
SIMPSON MANUFACTURING CO., INC.	20.45x	3.01x	12.49x	0.64%	7.63B
TOTO LTD.	25.65x	1.47x	11.72x	1.6%	7.6B
Average	17.17x	2.09x	11.59x	1.97%	15.74B
Weighted average by Cap.	14.71x	2.04x	11.19x	2.04%