Valuation LIXIL Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 07:30:00 26/06/2026 BST			5-day change	1st Jan Change
1,771.00 ^JPY	+0.77%		+2.22%	-6.52%

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	509,285	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	9.27%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,067,692	1,086,002	1,085,898
Change	-	4.27%	-3.96%	-5.6%	-3.19%	7.02%	1.71%	-0.01%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	34.6x	20.9x	17.5x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.79x	0.81x	0.81x
PEG	-	-0.6x	0x	-2x	0x	0.4x	0.3x	0.9x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.32x	0.32x	0.31x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.68x	0.67x	0.67x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.81x	8.01x	7.56x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.8x	20.7x	18.5x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	75.5x	24.7x	23.5x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	1.33%	4.05%	4.25%
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%	5.08%	5.14%	5.22%
EPS ²	167.2	55.54	-48.43	6.97	28.33	51.2	84.84	101.1
Distribution rate	50.8%	162%	-186%	1,291%	318%	176%	107%	91.5%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,581,686	1,612,260	1,616,798
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	121,240	135,498	143,697
EBIT ¹	69,471	24,903	16,400	29,687	28,403	38,367	52,550	58,800
Net income ¹	48,603	15,991	-13,908	2,001	8,143	14,168	23,725	28,117
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	558,407	576,717	576,613
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,771.00	1,771.00	1,771.00
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,569	-	-
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	34.59x	0.68x	8.81x	5.08%	3.15B
SAINT-GOBAIN	13.26x	1.04x	6.74x	2.94%	44.81B
ASSA ABLOY AB	22.23x	2.79x	13.75x	1.99%	38.98B
MASCO CORPORATION	19.04x	2.37x	12.48x	1.58%	15.87B
CARLISLE COMPANIES INCORPORATED	20.76x	3.48x	14.06x	1.19%	15.68B
QXO, INC.	-39.29x	1.43x	16.25x	-.--%	12.9B
AGC INC.	17.62x	0.89x	5.79x	2.94%	9.39B
BUILDERS FIRSTSOURCE, INC.	41.32x	0.93x	11.26x	-.--%	9.59B
TOTO LTD.	29.44x	1.69x	13.59x	1.41%	8.68B
SIMPSON MANUFACTURING CO., INC.	23.17x	3.43x	14.22x	0.56%	8.64B
Average	18.21x	1.87x	11.69x	1.77%	16.77B
Weighted average by Cap.	16.15x	1.97x	11.31x	1.87%