Valuation LIXIL Corporation Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 23:56:12 21/08/2026 +04			5-day change	1st Jan Change
9.300 ^EUR	+1.64%		-1.06%	-7.92%

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	505,012	-	-
Change	-	-6.14%	-13.75%	-7.93%	-6.08%	8.35%	-	-
Enterprise Value (EV) ¹	1,090,095	1,136,651	1,091,690	1,030,569	997,692	1,067,705	1,066,200	1,067,733
Change	-	4.27%	-3.96%	-5.6%	-3.19%	7.02%	-0.14%	0.14%
P/E	13.7x	39.2x	-38.8x	248x	57.2x	42.9x	20.2x	17.3x
PBR	1.09x	1x	0.84x	0.8x	0.7x	0.79x	0.79x	0.78x
PEG	-	-0.6x	0x	-2x	0x	1x	0x	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	8.63x	7.66x	7.18x
EV / EBIT	15.7x	45.6x	66.6x	34.7x	35.1x	27.8x	19.8x	17.7x
EV / FCF	11.7x	-79.4x	60.3x	28.3x	45.7x	107x	24.8x	27.4x
FCF Yield	8.58%	-1.26%	1.66%	3.53%	2.19%	0.94%	4.04%	3.65%
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%	5.13%	5.13%	5.13%
EPS ²	167.2	55.54	-48.43	6.97	28.33	40.95	86.89	101.2
Distribution rate	50.8%	162%	-186%	1,291%	318%	220%	104%	88.9%
Net sales ¹	1,428,578	1,495,987	1,483,200	1,504,697	1,510,704	1,583,336	1,623,658	1,618,314
EBITDA ¹	150,193	106,803	104,500	114,530	111,486	123,777	139,180	148,617
EBIT ¹	69,471	24,903	16,400	29,687	28,403	38,350	53,750	60,443
Net income ¹	48,603	15,991	-13,908	2,001	8,143	11,765	24,972	29,095
Net Debt ¹	424,299	511,723	552,700	534,300	531,600	562,694	561,189	562,721
Reference price ²	2,290.00	2,177.00	1,877.00	1,727.50	1,621.50	1,756.00	1,756.00	1,756.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAINT-GOBAIN	13.75x	1.04x	6.77x	2.91%	46.38B
ASSA ABLOY AB	22.7x	2.86x	13.94x	1.94%	41.57B
CARLISLE COMPANIES INCORPORATED	19.59x	3.22x	13.23x	1.25%	14.57B
MASCO CORPORATION	16.31x	2.22x	11.11x	1.74%	14.39B
QXO, INC.	-25.02x	1.52x	17.12x	3.71%	14.28B
ZURN ELKAY WATER SOLUTIONS CORPORATION	28.94x	4.41x	16.05x	0.91%	8.13B
AGC INC.	14.46x	0.74x	4.74x	3.62%	7.75B
SIMPSON MANUFACTURING CO., INC.	20.5x	3.09x	12.69x	0.63%	7.74B
BUILDERS FIRSTSOURCE, INC.	263.2x	0.83x	10.9x	-.--%	7.55B
Average	41.60x	2.22x	11.84x	1.86%	18.04B
Weighted average by Cap.	26.11x	2.09x	11.32x	2.17%