Valuation LIXIL Corporation

Stocks

Market Closed - Japan Exchange 02:30:00 2026-09-11 EDT			5-day change	1st Jan Change
1,717.00 ^JPY	-0.58%		-2.36%	-9.37%

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	493,795	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	5.94%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,056,530	1,054,546	1,056,065
Change	-	4.27%	-3.96%	-5.6%	-3.19%	5.9%	-0.19%	0.14%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	42x	19.8x	17x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.77x	0.77x	0.76x
PEG	-	-0.6x	0x	-2x	0x	0.9x	0x	1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.31x	0.3x	0.31x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.67x	0.65x	0.65x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.64x	7.6x	7.13x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.6x	19.7x	17.6x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	106x	24.5x	27.1x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	0.95%	4.08%	3.69%
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%	5.24%	5.24%	5.24%
EPS ²	167.2	55.54	-48.43	6.97	28.33	40.89	86.62	101
Distribution rate	50.8%	162%	-186%	1,291%	318%	220%	104%	89.1%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,494	1,622,729	1,617,357
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	122,214	138,847	148,217
EBIT ¹	69,471	24,903	16,400	29,687	28,403	38,288	53,500	60,157
Net income ¹	48,603	15,991	-13,908	2,001	8,143	11,748	24,897	29,024
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	562,735	560,750	562,269
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,717.00	1,717.00	1,717.00
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	42.24x	0.67x	8.67x	5.21%	3.22B
SAINT-GOBAIN	12.03x	0.94x	6.11x	3.31%	40.57B
ASSA ABLOY AB	21.79x	2.76x	13.5x	2.01%	39.23B
MASCO CORPORATION	15.06x	2.08x	10.38x	1.89%	13.28B
CARLISLE COMPANIES INCORPORATED	17.57x	2.93x	12.06x	1.4%	13.06B
QXO, INC.	-22.35x	1.45x	16.37x	2.97%	12.75B
AGC INC.	14.64x	0.74x	4.9x	3.8%	7.63B
ZURN ELKAY WATER SOLUTIONS CORPORATION	26.99x	4.1x	14.92x	0.98%	7.55B
SIMPSON MANUFACTURING CO., INC.	18.8x	2.82x	11.56x	0.69%	7.07B
ARMSTRONG WORLD INDUSTRIES, INC.	20.06x	4.04x	11.77x	0.86%	6.88B
Average	16.68x	2.25x	11.02x	2.31%	15.12B
Weighted average by Cap.	14.61x	2.10x	10.72x	2.37%