Valuation LIXIL Corporation

Stocks

Market Closed - Japan Exchange Other stock markets 09:30:00 17/06/2026 +03			5-day change	1st Jan Change
1,721.50 ^JPY	-0.84%		+0.12%	-9.13%

05-18	Lixil Declares Full-Year Final Dividend	MT
05-18	LIXIL Corporation Announces Dividend for the Fiscal Year Ended March 31 2026, Payable on June 3, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	892,053	665,796	624,928	538,990	496,269	495,051	-	-
Change	-	-25.36%	-6.14%	-13.75%	-7.93%	-0.25%	-	-
Enterprise Value (EV) ¹	1,376,497	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,053,457	1,071,767
Change	-	-20.81%	4.27%	-3.96%	-5.6%	-3.19%	0.09%	1.74%
P/E	27x	13.7x	39.2x	-38.8x	248x	57.2x	33.6x	20.3x
PBR	1.62x	1.09x	1x	0.84x	0.8x	0.7x	0.77x	0.79x
PEG	-	0.3x	-0.6x	0x	-2x	0x	3.71x	0.3x
Capitalization / Revenue	0.65x	0.47x	0.42x	0.36x	0.33x	0.31x	0.31x	0.31x
EV / Revenue	1x	0.76x	0.76x	0.74x	0.68x	0.66x	0.67x	0.66x
EV / EBITDA	11.4x	7.26x	10.6x	10.4x	9x	8.95x	8.69x	7.91x
EV / EBIT	38.4x	15.7x	45.6x	66.6x	34.7x	35.1x	27.5x	20.4x
EV / FCF	16.1x	11.7x	-79.4x	60.3x	28.3x	45.7x	74.5x	24.4x
FCF Yield	6.21%	8.58%	-1.26%	1.66%	3.53%	2.19%	1.34%	4.1%
Dividend per Share ²	75	85	90	90	90	90	90	91.11
Rate of return	2.44%	3.71%	4.13%	4.79%	5.21%	5.55%	5.23%	5.29%
EPS ²	113.9	167.2	55.54	-48.43	6.97	28.33	51.2	84.84
Distribution rate	65.8%	50.8%	162%	-186%	1,291%	318%	176%	107%
Net sales ¹	1,378,255	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,581,686	1,612,260
EBITDA ¹	120,628	150,193	106,803	104,500	114,530	111,486	121,240	135,498
EBIT ¹	35,842	69,471	24,903	16,400	29,687	28,403	38,367	52,550
Net income ¹	33,048	48,603	15,991	-13,908	2,001	8,143	14,168	23,725
Net Debt ¹	484,444	424,299	511,723	552,700	534,300	531,600	558,407	576,717
Reference price ²	3,075.00	2,290.00	2,177.00	1,877.00	1,727.50	1,721.50	1,721.50	1,721.50
Nbr of stocks (in thousands)	290,098	290,740	287,059	287,155	287,276	287,569	-	-
Announcement Date	4/30/21 A	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.($)
LIXIL CORPORATION	36.98x	0.69x	8.89x	5.18%	3.11B
SAINT-GOBAIN	12.87x	1.02x	6.6x	3.02%	44.4B
ASSA ABLOY AB	22.37x	2.82x	13.86x	1.98%	40.63B
MASCO CORPORATION	17.76x	2.24x	11.79x	1.69%	14.84B
CARLISLE COMPANIES INCORPORATED	19.07x	3.23x	13.06x	1.29%	14.4B
QXO, INC.	-37.59x	1.38x	15.75x	-.--%	12.34B
AGC INC.	17.92x	0.9x	5.86x	2.89%	9.62B
TOTO LTD.	41.33x	1.77x	15.04x	1.23%	8.35B
BUILDERS FIRSTSOURCE, INC.	36.5x	0.86x	10.35x	-.--%	8.47B
ZURN ELKAY WATER SOLUTIONS CORPORATION	33.75x	4.56x	16.88x	0.92%	8.27B
Average	20.10x	1.95x	11.81x	1.82%	16.44B
Weighted average by Cap.	16.88x	1.99x	11.25x	1.95%