|
Market Closed -
Japan Exchange
12:00:00 23/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 1,706.50 JPY | +0.15% |
|
+0.77% | -9.92% |
| 06/08 | Lixil to Absorb Wholly-Owned Subsidiary | MT |
| 31/07 | LIXIL Corporation, Q1 2027 Earnings Call, Jul 31, 2026 |
Company Valuation: LIXIL Corporation
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 | 4,90,776 | - | - |
| Change | - | -6.14% | -13.75% | -7.93% | -6.08% | 5.3% | - | - |
| Enterprise Value (EV) 1 | 10,90,095 | 11,36,651 | 10,91,690 | 10,30,569 | 9,97,692 | 10,54,576 | 10,53,576 | 10,55,639 |
| Change | - | 4.27% | -3.96% | -5.6% | -3.19% | 5.7% | -0.09% | 0.2% |
| P/E | 13.7x | 39.2x | -38.8x | 248x | 57.2x | 42.6x | 19.9x | 17.1x |
| PBR | 1.09x | 1x | 0.84x | 0.8x | 0.7x | 0.76x | 0.76x | 0.76x |
| PEG | - | -0.6x | 0x | -2x | 0x | 1x | 0x | 1x |
| Capitalization / Revenue | 0.47x | 0.42x | 0.36x | 0.33x | 0.31x | 0.31x | 0.3x | 0.3x |
| 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 | 8.74x | 7.61x | 7.16x |
| EV / EBIT | 15.7x | 45.6x | 66.6x | 34.7x | 35.1x | 27.7x | 19.9x | 17.8x |
| EV / FCF | 11.7x | -79.4x | 60.3x | 28.3x | 45.7x | 105x | 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% | 5.27% | 5.27% | 5.27% |
| EPS 2 | 167.2 | 55.54 | -48.43 | 6.97 | 28.33 | 40.1 | 85.89 | 99.92 |
| Distribution rate | 50.8% | 162% | -186% | 1,291% | 318% | 224% | 105% | 90.1% |
| Net sales 1 | 14,28,578 | 14,95,987 | 14,83,200 | 15,04,697 | 15,10,704 | 15,83,849 | 16,22,836 | 16,17,115 |
| EBITDA 1 | 1,50,193 | 1,06,803 | 1,04,500 | 1,14,530 | 1,11,486 | 1,20,680 | 1,38,397 | 1,47,537 |
| EBIT 1 | 69,471 | 24,903 | 16,400 | 29,687 | 28,403 | 38,012 | 52,900 | 59,283 |
| Net income 1 | 48,603 | 15,991 | -13,908 | 2,001 | 8,143 | 11,520 | 24,685 | 28,719 |
| Net Debt 1 | 4,24,299 | 5,11,723 | 5,52,700 | 5,34,300 | 5,31,600 | 5,63,801 | 5,62,800 | 5,64,863 |
| Reference price 2 | 2,290.00 | 2,177.00 | 1,877.00 | 1,727.50 | 1,621.50 | 1,706.50 | 1,706.50 | 1,706.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.55x | 0.67x | 8.74x | 5.27% | 312.98Cr | |
| 20.44x | 1.5x | 14.36x | 1.6% | 4.39TCr | |
| 23.52x | 2.95x | 14.44x | 1.86% | 4.13TCr | |
| 11.42x | 0.91x | 5.91x | 3.51% | 3.67TCr | |
| 29x | 5.81x | 19.7x | 2.38% | 2.21TCr | |
| 20.75x | 1.78x | 12.91x | 0.7% | 1.8TCr | |
| 17.02x | 2.3x | 11.47x | 1.68% | 1.49TCr | |
| 18.58x | 3.05x | 12.59x | 1.34% | 1.37TCr | |
| -16.55x | 1.36x | 15.98x | 3.47% | 1.09TCr | |
| 20.99x | 3.3x | 10.9x | 0.61% | 983.29Cr | |
| Average | 18.77x | 2.36x | 12.70x | 2.24% | 2.14TCr | |
| Weighted average by Cap. | 18.51x | 2.36x | 12.89x | 2.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 5938 Stock
- Valuation LIXIL Corporation
Select your edition
All financial news and data tailored to specific country editions
