Valuation LIXIL Corporation

Stocks

Delayed Japan Exchange Other stock markets 06:50:30 23/07/2026 am IST			5-day change	1st Jan Change
1,858.00 ^JPY	+1.50%		-1.54%	-1.93%

22/06	LIXIL Approves 40 Million Yen Share Issue for Director Compensation	MT
18/05	Lixil Declares Full-Year Final Dividend	MT

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	5,26,438	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	12.95%	-	-
Enterprise Value (EV) ¹	10,90,095	11,36,651	10,91,690	10,30,569	9,97,692	10,89,353	11,06,232	11,06,132
Change	-	4.27%	-3.96%	-5.6%	-3.19%	9.19%	1.55%	-0.01%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	35x	20.6x	17.4x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.82x	0.83x	0.82x
PEG	-	-0.6x	0x	-2x	0x	0.4x	0.3x	0.9x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.33x	0.33x	0.32x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.69x	0.68x	0.68x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.87x	8.01x	7.51x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.6x	20.1x	17.9x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	65.6x	26.9x	24.4x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	1.52%	3.72%	4.09%
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%	4.92%	4.98%	5.05%
EPS ²	167.2	55.54	-48.43	6.97	28.33	52.31	88.71	105.5
Distribution rate	50.8%	162%	-186%	1,291%	318%	172%	103%	87.7%
Net sales ¹	14,28,578	14,95,987	14,83,200	15,04,697	15,10,704	15,83,194	16,16,088	16,20,650
EBITDA ¹	1,50,193	1,06,803	1,04,500	1,14,530	1,11,486	1,22,798	1,38,148	1,47,283
EBIT ¹	69,471	24,903	16,400	29,687	28,403	39,400	55,012	61,629
Net income ¹	48,603	15,991	-13,908	2,001	8,143	14,444	24,816	29,354
Net Debt ¹	4,24,299	5,11,723	5,52,700	5,34,300	5,31,600	5,62,915	5,79,793	5,79,694
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,830.50	1,830.50	1,830.50
Nbr of stocks (in thousands)	2,90,740	2,87,059	2,87,155	2,87,276	2,87,445	2,87,593	-	-
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	35.59x	0.69x	9.01x	4.83%	328.5Cr
SAINT-GOBAIN	12.35x	0.98x	6.32x	3.18%	4.11TCr
ASSA ABLOY AB	21.78x	2.75x	13.47x	2.02%	3.9TCr
MASCO CORPORATION	18.21x	2.29x	12.04x	1.64%	1.52TCr
QXO, INC.	-27.24x	1.63x	17.45x	-.--%	1.45TCr
CARLISLE COMPANIES INCORPORATED	17.56x	2.96x	12.08x	1.43%	1.3TCr
AGC INC.	15.22x	0.8x	5.21x	3.36%	815.47Cr
ZURN ELKAY WATER SOLUTIONS CORPORATION	32.18x	4.35x	16.11x	0.96%	788.8Cr
BUILDERS FIRSTSOURCE, INC.	32.94x	0.79x	9.63x	-.--%	750.12Cr
SIMPSON MANUFACTURING CO., INC.	20.45x	3.01x	12.49x	0.64%	762.7Cr
Average	17.90x	2.03x	11.38x	1.81%	1.57TCr
Weighted average by Cap.	15.05x	2.01x	11.09x	1.96%