|
Market Closed -
Japan Exchange
04:30:00 18/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 1,730.00 JPY | -1.54% |
|
+0.76% | -8.68% |
| 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 | 665,796 | 624,928 | 538,990 | 496,269 | 466,092 | 497,534 | - | - |
| Change | - | -6.14% | -13.75% | -7.93% | -6.08% | 6.75% | - | - |
| Enterprise Value (EV) 1 | 1,090,095 | 1,136,651 | 1,091,690 | 1,030,569 | 997,692 | 1,060,269 | 1,058,285 | 1,059,803 |
| Change | - | 4.27% | -3.96% | -5.6% | -3.19% | 6.27% | -0.19% | 0.14% |
| P/E | 13.7x | 39.2x | -38.8x | 248x | 57.2x | 42.3x | 20x | 17.1x |
| PBR | 1.09x | 1x | 0.84x | 0.8x | 0.7x | 0.77x | 0.77x | 0.77x |
| PEG | - | -0.6x | 0x | -2x | 0x | 1x | 0x | 1x |
| Capitalization / Revenue | 0.47x | 0.42x | 0.36x | 0.33x | 0.31x | 0.31x | 0.31x | 0.31x |
| EV / Revenue | 0.76x | 0.76x | 0.74x | 0.68x | 0.66x | 0.67x | 0.65x | 0.66x |
| EV / EBITDA | 7.26x | 10.6x | 10.4x | 9x | 8.95x | 8.68x | 7.62x | 7.15x |
| EV / EBIT | 15.7x | 45.6x | 66.6x | 34.7x | 35.1x | 27.7x | 19.8x | 17.6x |
| EV / FCF | 11.7x | -79.4x | 60.3x | 28.3x | 45.7x | 106x | 24.6x | 27.2x |
| FCF Yield | 8.58% | -1.26% | 1.66% | 3.53% | 2.19% | 0.94% | 4.07% | 3.67% |
| 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% | 5.2% | 5.2% | 5.2% |
| EPS 2 | 167.2 | 55.54 | -48.43 | 6.97 | 28.33 | 40.89 | 86.62 | 101 |
| Distribution rate | 50.8% | 162% | -186% | 1,291% | 318% | 220% | 104% | 89.1% |
| Net sales 1 | 1,428,578 | 1,495,987 | 1,483,200 | 1,504,697 | 1,510,704 | 1,583,494 | 1,622,729 | 1,617,357 |
| EBITDA 1 | 150,193 | 106,803 | 104,500 | 114,530 | 111,486 | 122,214 | 138,847 | 148,217 |
| EBIT 1 | 69,471 | 24,903 | 16,400 | 29,687 | 28,403 | 38,288 | 53,500 | 60,157 |
| Net income 1 | 48,603 | 15,991 | -13,908 | 2,001 | 8,143 | 11,748 | 24,897 | 29,024 |
| Net Debt 1 | 424,299 | 511,723 | 552,700 | 534,300 | 531,600 | 562,735 | 560,750 | 562,269 |
| Reference price 2 | 2,290.00 | 2,177.00 | 1,877.00 | 1,727.50 | 1,621.50 | 1,730.00 | 1,730.00 | 1,730.00 |
| Nbr of stocks (in thousands) | 290,740 | 287,059 | 287,155 | 287,276 | 287,445 | 287,592 | - | - |
| Announcement Date | 28/4/22 | 28/4/23 | 30/4/24 | 30/4/25 | 30/4/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 42.31x | 0.67x | 8.68x | 5.2% | 3.17B | |
| 11.66x | 0.92x | 5.97x | 3.41% | 38.78B | |
| 22.18x | 2.81x | 13.74x | 1.98% | 39.17B | |
| 15.15x | 2.09x | 10.43x | 1.88% | 13.37B | |
| 16.85x | 2.82x | 11.62x | 1.46% | 12.47B | |
| -20.69x | 1.39x | 15.62x | 3.21% | 11.81B | |
| 14.94x | 0.75x | 4.97x | 3.72% | 7.64B | |
| 27.31x | 4.15x | 15.1x | 0.97% | 7.64B | |
| 18.57x | 2.8x | 11.4x | 0.7% | 7.02B | |
| 19.68x | 3.97x | 11.55x | 0.87% | 6.75B | |
| Average | 16.80x | 2.24x | 10.91x | 2.34% | 14.78B | |
| Weighted average by Cap. | 14.95x | 2.10x | 10.67x | 2.39% |
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
