Valuation LIXIL Corporation OTC Markets

Stocks

Market Closed - OTC Markets 19:50:36 26/08/2026 +04			5-day change	1st Jan Change
23.49 ^USD	+11.86%		+11.86%	-2.77%

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	515,940	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	10.69%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,078,675	1,076,690	1,078,209
Change	-	4.27%	-3.96%	-5.6%	-3.19%	8.12%	-0.18%	0.14%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	43.9x	20.7x	17.8x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.8x	0.8x	0.79x
PEG	-	-0.6x	0x	-2x	0x	1x	0x	1.1x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.33x	0.32x	0.32x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.68x	0.66x	0.67x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.83x	7.75x	7.27x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	28.2x	20.1x	17.9x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	108x	25x	27.7x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	0.93%	4%	3.61%
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%	5.02%	5.02%	5.02%
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	1,794.00	1,794.00	1,794.00
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,592	-	-
Announcement Date	28/04/22	28/04/23	30/04/24	30/04/25	30/04/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SAINT-GOBAIN	13.21x	1.01x	6.58x	3.01%	44.5B
ASSA ABLOY AB	22.8x	2.87x	14.06x	1.92%	41.42B
MASCO CORPORATION	16.06x	2.19x	10.96x	1.77%	14.17B
QXO, INC.	-24.15x	1.49x	16.75x	3.84%	13.78B
CARLISLE COMPANIES INCORPORATED	18.47x	3.06x	12.58x	1.33%	13.73B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.23x	4.3x	15.66x	0.94%	7.93B
AGC INC.	14.36x	0.74x	4.72x	3.66%	7.63B
SIMPSON MANUFACTURING CO., INC.	19.83x	2.99x	12.26x	0.65%	7.48B
ARMSTRONG WORLD INDUSTRIES, INC.	21.28x	4.27x	12.45x	0.81%	7.29B
Average	14.45x	2.55x	11.78x	1.99%	17.55B
Weighted average by Cap.	14.67x	2.22x	11.25x	2.25%