Valuation LIXIL Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-08-21 EDT			5-day change	1st Jan Change
1,756.00 ^JPY	+0.52%		-0.28%	-7.31%

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	505,012	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	8.35%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,067,705	1,066,200	1,067,733
Change	-	4.27%	-3.96%	-5.6%	-3.19%	7.02%	-0.14%	0.14%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	42.9x	20.2x	17.3x
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	8.63x	7.66x	7.18x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.8x	19.8x	17.7x
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%	4.04%	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%	5.13%	5.13%	5.13%
EPS ²	167.2	55.54	-48.43	6.97	28.33	40.95	86.89	101.2
Distribution rate	50.8%	162%	-186%	1,291%	318%	220%	104%	88.9%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,336	1,623,658	1,618,314
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	123,777	139,180	148,617
EBIT ¹	69,471	24,903	16,400	29,687	28,403	38,350	53,750	60,443
Net income ¹	48,603	15,991	-13,908	2,001	8,143	11,765	24,972	29,095
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	562,694	561,189	562,721
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,756.00	1,756.00	1,756.00
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.($)
LIXIL CORPORATION	42.67x	0.67x	8.61x	5.15%	3.16B
SAINT-GOBAIN	13.68x	1.04x	6.75x	2.92%	46.17B
ASSA ABLOY AB	22.58x	2.84x	13.87x	1.95%	41.3B
MASCO CORPORATION	16.32x	2.22x	11.12x	1.74%	14.4B
CARLISLE COMPANIES INCORPORATED	19.04x	3.14x	12.88x	1.29%	14.17B
QXO, INC.	-24.25x	1.49x	16.78x	3.82%	13.84B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.29x	4.42x	16.08x	0.92%	8.1B
AGC INC.	14.36x	0.74x	4.72x	3.64%	7.71B
SIMPSON MANUFACTURING CO., INC.	20.41x	3.08x	12.63x	0.63%	7.7B
BUILDERS FIRSTSOURCE, INC.	263.61x	0.83x	10.92x	-.--%	7.57B
Average	41.67x	2.05x	11.44x	2.21%	16.41B
Weighted average by Cap.	26.56x	2.05x	11.17x	2.24%