|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,876.50 JPY | -0.90% |
|
+2.29% | -1.08% |
| 22/06 | LIXIL Approves 40 Million Yen Share Issue for Director Compensation | MT |
| 18/05 | Lixil Declares Full-Year Final Dividend | MT |
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 | 5,44,512 | - | - |
| Change | - | -6.14% | -13.75% | -7.93% | -6.08% | 16.82% | - | - |
| Enterprise Value (EV) 1 | 10,90,095 | 11,36,651 | 10,91,690 | 10,30,569 | 9,97,692 | 11,07,427 | 11,24,305 | 11,24,206 |
| Change | - | 4.27% | -3.96% | -5.6% | -3.19% | 11% | 1.52% | -0.01% |
| P/E | 13.7x | 39.2x | -38.8x | 248x | 57.2x | 36.2x | 21.3x | 17.9x |
| PBR | 1.09x | 1x | 0.84x | 0.8x | 0.7x | 0.85x | 0.86x | 0.86x |
| PEG | - | -0.6x | 0x | -2x | 0x | 0.4x | 0.3x | 0.9x |
| Capitalization / Revenue | 0.47x | 0.42x | 0.36x | 0.33x | 0.31x | 0.34x | 0.34x | 0.34x |
| EV / Revenue | 0.76x | 0.76x | 0.74x | 0.68x | 0.66x | 0.7x | 0.7x | 0.69x |
| EV / EBITDA | 7.26x | 10.6x | 10.4x | 9x | 8.95x | 9.09x | 8.15x | 7.67x |
| EV / EBIT | 15.7x | 45.6x | 66.6x | 34.7x | 35.1x | 28.5x | 20.5x | 18.3x |
| EV / FCF | 11.7x | -79.4x | 60.3x | 28.3x | 45.7x | 78.3x | 25.6x | 24.4x |
| FCF Yield | 8.58% | -1.26% | 1.66% | 3.53% | 2.19% | 1.28% | 3.91% | 4.11% |
| 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% | 4.75% | 4.81% | 4.89% |
| 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 | 1,21,855 | 1,38,026 | 1,46,664 |
| EBIT 1 | 69,471 | 24,903 | 16,400 | 29,687 | 28,403 | 38,844 | 54,762 | 61,343 |
| 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 | 1,893.50 | 1,893.50 | 1,893.50 |
| Nbr of stocks (in thousands) | 2,90,740 | 2,87,059 | 2,87,155 | 2,87,276 | 2,87,445 | 2,87,569 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 36.16x | 0.7x | 9.08x | 4.76% | 335.98Cr | |
| 13.16x | 1.02x | 6.63x | 3% | 4.37TCr | |
| 22.17x | 2.78x | 13.7x | 2% | 3.91TCr | |
| 18.89x | 2.35x | 12.4x | 1.59% | 1.57TCr | |
| 18.91x | 3.19x | 13.02x | 1.3% | 1.43TCr | |
| -28.35x | 1.34x | 14.63x | -.--% | 1.11TCr | |
| 36.35x | 0.86x | 10.32x | -.--% | 843.48Cr | |
| 16x | 0.83x | 5.4x | 3.19% | 862.97Cr | |
| 28.85x | 1.66x | 13.3x | 1.43% | 856.62Cr | |
| 32.31x | 4.37x | 16.17x | 0.96% | 791.97Cr | |
| Average | 19.45x | 1.91x | 11.47x | 1.82% | 1.61TCr | |
| Weighted average by Cap. | 17.20x | 1.97x | 11.04x | 1.97% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
