Valuation LIXIL Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart Other stock markets 15:55:50 2026-08-11 EDT			5-day change	1st Jan Change
9.750 ^EUR	+0.52%		+9.62%	+9.62%

08-05	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	522,842	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	12.18%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,085,084	1,081,998	1,082,063
Change	-	4.27%	-3.96%	-5.6%	-3.19%	8.76%	-0.28%	0.01%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	42.3x	20.2x	17.4x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.81x	0.81x	0.8x
PEG	-	-0.6x	0x	-2x	0x	0.8x	0x	1.1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.33x	0.32x	0.32x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.69x	0.67x	0.67x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.7x	7.66x	7.2x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.3x	19.4x	17.4x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	109x	24.3x	26.8x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	0.92%	4.12%	3.73%
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%	4.95%	4.95%	4.95%
EPS ²	167.2	55.54	-48.43	6.97	28.33	43.01	89.97	104.5
Distribution rate	50.8%	162%	-186%	1,291%	318%	209%	100%	86.1%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,194	1,626,958	1,623,257
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	124,747	141,240	150,380
EBIT ¹	69,471	24,903	16,400	29,687	28,403	39,750	55,700	62,329
Net income ¹	48,603	15,991	-13,908	2,001	8,143	12,365	25,860	30,024
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	562,242	559,156	559,221
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,818.00	1,818.00	1,818.00
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,592	-	-
Announcement Date	4/28/22	4/28/23	4/30/24	4/30/25	4/30/26	-	-	-

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	14.34x	1.08x	7.03x	2.8%	47.8B
ASSA ABLOY AB	23.28x	2.92x	14.25x	1.89%	42.54B
QXO, INC.	-31.85x	1.69x	18.34x	0.52%	15.96B
CARLISLE COMPANIES INCORPORATED	20.52x	3.34x	13.74x	1.2%	15.26B
MASCO CORPORATION	16.63x	2.26x	11.3x	1.71%	14.67B
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.59x	4.62x	16.81x	0.88%	8.47B
SIMPSON MANUFACTURING CO., INC.	21.21x	3.2x	13.15x	0.61%	8B
AGC INC.	14.47x	0.75x	4.73x	3.58%	7.85B
ARMSTRONG WORLD INDUSTRIES, INC.	22.59x	4.52x	13.16x	0.76%	7.75B
Average	14.53x	2.71x	12.50x	1.55%	18.7B
Weighted average by Cap.	14.46x	2.33x	11.86x	1.86%