Valuation LIXIL Corporation Börse Stuttgart

Stocks

Real-time Estimate Tradegate Other stock markets 22:10:33 02/07/2026 +04			5-day change	1st Jan Change
9.800 ^EUR	+3.70%		+7.14%	-3.47%

06-22	LIXIL Approves 40 Million Yen Share Issue for Director Compensation	MT
05-18	Lixil Declares Full-Year Final Dividend	MT

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	526,827	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	13.03%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,089,742	1,106,621	1,106,521
Change	-	4.27%	-3.96%	-5.6%	-3.19%	9.23%	1.55%	-0.01%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	35x	20.7x	17.4x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.82x	0.83x	0.83x
PEG	-	-0.6x	0x	-2x	0x	0.4x	0.3x	0.9x
Capitalization / Revenue	0.47x	0.42x	0.36x	0.33x	0.31x	0.33x	0.33x	0.33x
EV / Revenue	0.76x	0.76x	0.74x	0.68x	0.66x	0.69x	0.68x	0.68x
EV / EBITDA	7.26x	10.6x	10.4x	9x	8.95x	8.94x	8.02x	7.54x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	28.1x	20.2x	18x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	77x	28.5x	28.4x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	1.3%	3.51%	3.53%
Dividend per Share ²	85	90	90	90	90	90	91.11	92.5
Rate of return	3.71%	4.13%	4.79%	5.21%	5.55%	4.91%	4.97%	5.05%
EPS ²	167.2	55.54	-48.43	6.97	28.33	52.31	88.71	105.5
Distribution rate	50.8%	162%	-186%	1,291%	318%	172%	103%	87.7%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,194	1,616,088	1,620,650
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	121,855	138,026	146,664
EBIT ¹	69,471	24,903	16,400	29,687	28,403	38,844	54,762	61,343
Net income ¹	48,603	15,991	-13,908	2,001	8,143	14,444	24,816	29,354
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	562,915	579,793	579,694
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,832.00	1,832.00	1,832.00
Nbr of stocks (in thousands)	290,740	287,059	287,155	287,276	287,445	287,569	-	-
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	12.98x	1.02x	6.58x	3.02%	43.56B
ASSA ABLOY AB	22.42x	2.81x	13.84x	1.97%	39.29B
MASCO CORPORATION	19.43x	2.41x	12.71x	1.55%	16.2B
CARLISLE COMPANIES INCORPORATED	19.29x	3.26x	13.19x	1.28%	14.57B
QXO, INC.	-30.74x	1.42x	15.55x	-.--%	12B
BUILDERS FIRSTSOURCE, INC.	39.29x	0.9x	10.88x	-.--%	9.12B
SIMPSON MANUFACTURING CO., INC.	22.43x	3.32x	13.75x	0.58%	8.37B
ZURN ELKAY WATER SOLUTIONS CORPORATION	33.37x	4.51x	16.7x	0.93%	8.18B
ARMSTRONG WORLD INDUSTRIES, INC.	19.71x	3.93x	11.43x	0.87%	6.75B
Average	17.58x	2.62x	12.74x	1.13%	17.56B
Weighted average by Cap.	16.61x	2.26x	11.66x	1.71%