Valuation LIXIL Corporation

Stocks

Delayed Japan Exchange 09:30:00 06/11/2026 +03			5-day change	1st Jan Change
1,683.50 ^JPY	-4.56%		+1.26%	-11.14%

10-30	LIXIL Corporation, Q2 2027 Earnings Call, Oct 30, 2026
10-30	LIXIL Corporation Announces Dividend for the Second Quarter End of the Fiscal Year Ending March 31, 2027, Payable on November 30, 2026	CI

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	507,309	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	8.84%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,068,454	1,069,690	1,071,710
Change	-	4.27%	-3.96%	-5.6%	-3.19%	7.09%	0.12%	0.19%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	44x	20.5x	17.6x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.79x	0.79x	0.78x
PEG	-	-0.6x	0x	-2x	0x	1.1x	0x	1.1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.32x	0.31x	0.31x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.67x	0.66x	0.66x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.9x	7.73x	7.26x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	28x	20.1x	17.9x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	445x	24.7x	27.5x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	0.22%	4.05%	3.63%
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%	5.1%	5.1%	5.1%
EPS ²	167.2	55.54	-48.43	6.97	28.33	40.1	85.86	100.1
Distribution rate	50.8%	162%	-186%	1,291%	318%	224%	105%	89.9%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,584,564	1,622,836	1,617,115
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	120,014	138,364	147,637
EBIT ¹	69,471	24,903	16,400	29,687	28,403	38,138	53,157	59,717
Net income ¹	48,603	15,991	-13,908	2,001	8,143	11,520	24,678	28,781
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	561,145	562,381	564,400
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,764.00	1,764.00	1,764.00
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,590	-	-
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.($)
LIXIL CORPORATION	43.99x	0.67x	8.9x	5.1%	3.21B
ASSA ABLOY AB	25.62x	3.18x	15.46x	1.72%	45.58B
SAINT-GOBAIN	12.82x	0.98x	6.41x	3.16%	40.87B
GEBERIT AG	30.37x	6.08x	20.67x	2.26%	23.46B
KINGSPAN GROUP PLC	21.7x	1.86x	13.45x	0.67%	18.82B
MASCO CORPORATION	17.85x	2.43x	11.87x	1.52%	16.16B
CARLISLE COMPANIES INCORPORATED	20.46x	3.21x	13.47x	1.24%	14.61B
QXO, INC.	-18x	1.44x	17.04x	3.14%	12.08B
ADVANCED DRAINAGE SYSTEMS, INC.	19.74x	3.13x	10.34x	0.65%	9.25B
ACUITY INC.	18.66x	1.88x	9.75x	0.25%	9.54B
Average	19.32x	2.49x	12.74x	1.97%	19.36B
Weighted average by Cap.	19.03x	2.66x	13.00x	1.95%