Valuation LIXIL Corporation

Stocks

Delayed Japan Exchange Other stock markets 04:30:00 30/07/26 pm AEST			5-day change	1st Jan Change
1,886.00 ^JPY	-2.33%		+2.11%	-0.45%

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	665,796	624,928	538,990	496,269	466,092	555,341	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	19.15%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,118,256	1,135,135	1,135,035
Change	-	4.27%	-3.96%	-5.6%	-3.19%	12.08%	1.51%	-0.01%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	36.9x	21.8x	18.3x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.86x	0.88x	0.87x
PEG	-	-0.6x	0x	-2x	0x	0.4x	0.3x	1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.35x	0.34x	0.34x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.71x	0.7x	0.7x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	9.11x	8.22x	7.71x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	28.4x	20.6x	18.4x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	67.4x	27.6x	25.1x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	1.48%	3.63%	3.99%
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%	4.66%	4.72%	4.79%
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	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,194	1,616,088	1,620,650
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	122,798	138,148	147,283
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	424,299	511,723	552,700	534,300	531,600	562,915	579,793	579,694
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,931.00	1,931.00	1,931.00
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,593	-	-
Announcement Date	28/4/22	28/4/23	30/4/24	30/4/25	30/4/26	-	-	-

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	36.91x	0.71x	9.11x	4.66%	3.39B
SAINT-GOBAIN	12.62x	0.99x	6.43x	3.11%	41.92B
ASSA ABLOY AB	22.54x	2.84x	13.86x	1.95%	40.18B
MASCO CORPORATION	16.44x	2.18x	11.19x	1.76%	14.25B
QXO, INC.	-26.19x	1.57x	17.04x	-.--%	13.91B
CARLISLE COMPANIES INCORPORATED	18.21x	3.05x	12.46x	1.38%	13.51B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.48x	4.68x	17.42x	0.85%	8.6B
SIMPSON MANUFACTURING CO., INC.	20.52x	3.11x	12.76x	0.63%	7.79B
AGC INC.	14.76x	0.79x	5.09x	3.47%	7.86B
BUILDERS FIRSTSOURCE, INC.	35.37x	0.78x	9.6x	-.--%	7.29B
Average	17.97x	2.07x	11.50x	1.78%	15.87B
Weighted average by Cap.	15.47x	2.07x	11.22x	1.94%