Valuation LIXIL Corporation OTC Markets

Stocks

Market Closed - OTC Markets 11:05:36 01/10/2026 pm IST			5-day change	1st Jan Change
23.08 ^USD	+2.96%		+16.78%	-4.47%

06/08	Lixil to Absorb Wholly-Owned Subsidiary	MT
31/07	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	6,65,796	6,24,928	5,38,990	4,96,269	4,66,092	4,78,265	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	2.61%	-	-
Enterprise Value (EV) ¹	10,90,095	11,36,651	10,91,690	10,30,569	9,97,692	10,41,000	10,39,016	10,40,535
Change	-	4.27%	-3.96%	-5.6%	-3.19%	4.34%	-0.19%	0.15%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	40.7x	19.2x	16.5x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.74x	0.74x	0.74x
PEG	-	-0.6x	0x	-2x	0x	0.9x	0x	1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.3x	0.29x	0.3x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.66x	0.64x	0.64x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.52x	7.48x	7.02x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.2x	19.4x	17.3x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	104x	24.1x	26.7x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	0.96%	4.14%	3.74%
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%	5.41%	5.41%	5.41%
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	14,28,578	14,95,987	14,83,200	15,04,697	15,10,704	15,83,494	16,22,729	16,17,357
EBITDA ¹	1,50,193	1,06,803	1,04,500	1,14,530	1,11,486	1,22,214	1,38,847	1,48,217
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	4,24,299	5,11,723	5,52,700	5,34,300	5,31,600	5,62,735	5,60,750	5,62,269
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,663.00	1,663.00	1,663.00
Nbr of stocks (in thousands)	2,90,740	2,87,059	2,87,155	2,87,276	2,87,445	2,87,592	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FERGUSON ENTERPRISES INC.	20.29x	1.46x	13.96x	1.63%	4.31TCr
ASSA ABLOY AB	22.47x	2.83x	13.86x	1.95%	3.9TCr
SAINT-GOBAIN	11.22x	0.89x	5.79x	3.55%	3.63TCr
GEBERIT AG	27.5x	5.52x	18.7x	2.51%	2.08TCr
KINGSPAN GROUP PLC	23.8x	2.02x	14.6x	0.62%	2.07TCr
MASCO CORPORATION	15.24x	2.1x	10.46x	1.87%	1.34TCr
CARLISLE COMPANIES INCORPORATED	17.73x	2.95x	12.13x	1.39%	1.31TCr
QXO, INC.	-21.6x	1.43x	16.07x	3.07%	1.23TCr
ADVANCED DRAINAGE SYSTEMS, INC.	20.84x	3.28x	10.85x	0.62%	975.97Cr
Average	15.28x	2.50x	12.94x	1.91%	2.32TCr
Weighted average by Cap.	17.25x	2.29x	12.70x	2.05%