investorscraft@gmail.com

Intrinsic ValueLIXIL Corporation (5938.T)

Previous Close¥1,772.50
Intrinsic Value
Upside potential
Previous Close
¥1,772.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

LIXIL Corporation operates as a global leader in building materials and housing equipment, structured across four key segments: LIXIL Water Technology (LWT), LIXIL Housing Technology (LHT), LIXIL Building Technology (LBT), and Housing & Services Business (H&S). The company’s diversified portfolio includes high-demand products such as sanitary ware, prefabricated bathrooms, window sashes, and solar power systems, marketed under well-established brands like INAX, GROHE, and Tostem. LIXIL serves both residential and commercial markets, leveraging its strong R&D capabilities and extensive distribution network to maintain a competitive edge. Its market position is reinforced by a focus on innovation, sustainability, and smart home solutions, aligning with global trends in urbanization and energy efficiency. The company’s presence in multiple geographies mitigates regional risks while allowing it to capitalize on growth opportunities in emerging markets. Despite intense competition from local and international players, LIXIL’s brand recognition and integrated supply chain provide a solid foundation for long-term stability.

Revenue Profitability And Efficiency

LIXIL reported revenue of JPY 1.48 trillion for FY 2024, reflecting its broad market reach. However, the company posted a net loss of JPY 13.9 billion, driven by operational challenges and restructuring costs. Operating cash flow stood at JPY 47.99 billion, indicating some resilience in core operations, though capital expenditures of JPY 37.87 billion suggest ongoing investments in capacity and innovation.

Earnings Power And Capital Efficiency

The diluted EPS of -JPY 47.97 highlights near-term profitability pressures, likely tied to macroeconomic headwinds and cost inflation. Despite this, LIXIL’s diversified revenue streams and strong brand equity provide a pathway to recovery. The company’s ability to generate positive operating cash flow, even amid losses, underscores its operational discipline and potential for margin improvement.

Balance Sheet And Financial Health

LIXIL’s balance sheet shows JPY 124.49 billion in cash and equivalents against total debt of JPY 677.19 billion, indicating a leveraged position. The high debt load may constrain financial flexibility, though the company’s asset base and market position offer some mitigation. Investors should monitor debt-servicing capabilities and potential refinancing risks in a rising interest rate environment.

Growth Trends And Dividend Policy

Despite recent losses, LIXIL maintained a dividend of JPY 90 per share, signaling management’s confidence in long-term recovery. Growth prospects hinge on demand for sustainable building solutions and expansion in emerging markets. The company’s focus on smart home technologies and energy-efficient products aligns with global megatrends, providing a foundation for future revenue growth.

Valuation And Market Expectations

With a market cap of JPY 461.75 billion and a beta of 0.676, LIXIL is viewed as a relatively stable player in the industrials sector. The current valuation reflects near-term challenges but also potential upside from operational improvements and market recovery. Investors appear to be pricing in a turnaround, though execution risks remain.

Strategic Advantages And Outlook

LIXIL’s strategic advantages include its strong brand portfolio, global footprint, and focus on innovation. The outlook depends on successful cost management, debt reduction, and capitalizing on sustainability trends. While near-term headwinds persist, the company’s long-term positioning in essential construction markets supports a cautiously optimistic view.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount