Valuation LIXIL Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 12:00:00 07/08/2026 pm IST			5-day change	1st Jan Change
1,815.00 ^JPY	+1.82%		+4.61%	-4.20%

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	5,21,979	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	11.99%	-	-
Enterprise Value (EV) ¹	10,90,095	11,36,651	10,91,690	10,30,569	9,97,692	10,84,221	10,88,540	10,86,294
Change	-	4.27%	-3.96%	-5.6%	-3.19%	8.67%	0.4%	-0.21%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	42.2x	20.6x	17.4x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.81x	0.82x	0.82x
PEG	-	-0.6x	0x	-2x	0x	0.8x	0x	1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.33x	0.32x	0.32x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.68x	0.67x	0.67x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.69x	7.79x	7.29x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.8x	19.5x	17.4x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	42.6x	28.9x	27.1x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	2.35%	3.46%	3.69%
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%	4.96%	5.02%	5.1%
EPS ²	167.2	55.54	-48.43	6.97	28.33	43.01	88.3	104.4
Distribution rate	50.8%	162%	-186%	1,291%	318%	209%	103%	88.6%
Net sales ¹	14,28,578	14,95,987	14,83,200	15,04,697	15,10,704	15,83,194	16,16,088	16,17,850
EBITDA ¹	1,50,193	1,06,803	1,04,500	1,14,530	1,11,486	1,24,747	1,39,760	1,49,112
EBIT ¹	69,471	24,903	16,400	29,687	28,403	39,000	55,700	62,329
Net income ¹	48,603	15,991	-13,908	2,001	8,143	12,365	25,375	30,008
Net Debt ¹	4,24,299	5,11,723	5,52,700	5,34,300	5,31,600	5,62,242	5,66,561	5,64,314
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,815.00	1,815.00	1,815.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LIXIL CORPORATION	42.2x	0.68x	8.69x	4.96%	330.99Cr
SAINT-GOBAIN	14.49x	1.09x	7.08x	2.78%	4.83TCr
ASSA ABLOY AB	23.48x	2.94x	14.36x	1.87%	4.3TCr
QXO, INC.	-33.47x	1.74x	18.96x	0.49%	1.68TCr
CARLISLE COMPANIES INCORPORATED	20.64x	3.36x	13.81x	1.19%	1.54TCr
MASCO CORPORATION	17.25x	2.33x	11.65x	1.65%	1.52TCr
ZURN ELKAY WATER SOLUTIONS CORPORATION	29.8x	4.65x	16.92x	0.87%	852.87Cr
SIMPSON MANUFACTURING CO., INC.	21.54x	3.27x	13.4x	0.6%	815.73Cr
BUILDERS FIRSTSOURCE, INC.	279.99x	0.86x	11.36x	-.--%	803.64Cr
ARMSTRONG WORLD INDUSTRIES, INC.	22.85x	4.57x	13.31x	0.75%	784.06Cr
Average	43.88x	2.55x	12.96x	1.52%	1.74TCr
Weighted average by Cap.	27.08x	2.33x	12.29x	1.72%