Valuation LIXIL Corporation OTC Markets

Stocks

Delayed OTC Markets 22:51:14 24/09/2026 +03			5-day change	1st Jan Change
19.76 ^USD	-1.95%		-9.63%	-18.19%

08-06	Lixil to Absorb Wholly-Owned Subsidiary	MT
07-31	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	665,796	624,928	538,990	496,269	466,092	496,096	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	6.44%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,058,831	1,056,847	1,058,365
Change	-	4.27%	-3.96%	-5.6%	-3.19%	6.13%	-0.19%	0.14%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	42.2x	19.9x	17.1x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.77x	0.77x	0.76x
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	0.65x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.66x	7.61x	7.14x
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%	3.68%
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%	5.22%	5.22%	5.22%
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	1,725.00	1,725.00	1,725.00
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,592	-	-
Announcement Date	4/28/22 A	4/28/23 A	4/30/24 A	4/30/25 A	4/30/26 A	-	-	-

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.($)
ASSA ABLOY AB	22.77x	2.86x	14.02x	1.93%	40.03B
SAINT-GOBAIN	11.91x	0.93x	6.07x	3.34%	39.37B
MASCO CORPORATION	15.17x	2.09x	10.45x	1.88%	13.39B
QXO, INC.	-22.33x	1.45x	16.36x	2.97%	12.74B
CARLISLE COMPANIES INCORPORATED	17.35x	2.89x	11.91x	1.42%	12.84B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.74x	4.21x	15.33x	0.96%	7.76B
AGC INC.	14.94x	0.75x	4.97x	3.72%	7.57B
SIMPSON MANUFACTURING CO., INC.	18.98x	2.86x	11.66x	0.68%	7.17B
ARMSTRONG WORLD INDUSTRIES, INC.	20.22x	4.07x	11.85x	0.85%	6.93B
Average	14.08x	2.46x	11.40x	1.97%	16.42B
Weighted average by Cap.	14.39x	2.18x	10.99x	2.27%