Valuation LIXIL Corporation

Stocks

Delayed Japan Exchange Other stock markets 22:09:43 2026-07-27 EDT			5-day change	1st Jan Change
1,894.50 ^JPY	-0.29%		+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	546,426	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	17.24%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,109,341	1,126,219	1,126,120
Change	-	4.27%	-3.96%	-5.6%	-3.19%	11.19%	1.52%	-0.01%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	36.3x	21.4x	18x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.85x	0.86x	0.85x
PEG	-	-0.6x	0x	-2x	0x	0.4x	0.3x	1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.35x	0.34x	0.34x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.7x	0.7x	0.69x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	9.03x	8.15x	7.65x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	28.2x	20.5x	18.3x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	66.8x	27.3x	24.9x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	1.5%	3.66%	4.02%
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%	4.74%	4.8%	4.87%
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	1,900.00	1,900.00	1,900.00
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,593	-	-
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.($)
LIXIL CORPORATION	34.67x	0.68x	8.83x	4.96%	3.19B
SAINT-GOBAIN	12.38x	0.98x	6.34x	3.17%	41.16B
ASSA ABLOY AB	22.29x	2.81x	13.72x	1.97%	39.85B
MASCO CORPORATION	18.79x	2.35x	12.37x	1.59%	15.73B
QXO, INC.	-26.72x	1.59x	17.25x	-.--%	14.19B
CARLISLE COMPANIES INCORPORATED	18.29x	3.06x	12.51x	1.37%	13.57B
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.94x	4.45x	16.48x	0.94%	8.07B
AGC INC.	15.05x	0.8x	5.16x	3.39%	8.03B
SIMPSON MANUFACTURING CO., INC.	21.36x	3.15x	13.07x	0.61%	7.98B
BUILDERS FIRSTSOURCE, INC.	38.06x	0.82x	10.02x	-.--%	7.84B
Average	18.71x	2.07x	11.58x	1.8%	15.96B
Weighted average by Cap.	15.84x	2.06x	11.29x	1.93%