L

Lixil Corp
TSE:5938

Watchlist Manager
Lixil Corp
TSE:5938
Watchlist
Price: 1 730 JPY 1.17% Market Closed
Market Cap: 497.1B JPY
Have any thoughts about
Lixil Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.5T
-0.2%
Revenue
Growth Rates:
1 Year
0%
3 Years
+5%
5 Years
-49%
7 Years
-14%
10 Years
-11%
20.5B
+40%
Operating Income
Growth Rates:
1 Year
-24%
3 Years
-72%
5 Years
-82%
7 Years
-43%
10 Years
-64%
-18.3B
+9%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
0%
7 Years
-
10 Years
-

Earnings Waterfall
Lixil Corp

Revenue
1.5T JPY
Cost of Revenue
-1T JPY
Gross Profit
479.8B JPY
Operating Expenses
-459.3B JPY
Operating Income
20.5B JPY
Other Expenses
-38.8B JPY
Net Income
-18.3B JPY

Income Statement
Lixil Corp

Rotate your device to view
Income Statement
Currency: JPY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
1 683 324
N/A
1 687 893
+0%
1 705 427
+1%
1 783 822
+5%
1 851 645
+4%
1 924 145
+4%
1 890 450
-2%
1 818 499
-4%
1 744 347
-4%
1 671 790
-4%
1 633 229
-2%
1 677 179
+3%
1 727 342
+3%
1 782 740
+3%
1 829 344
+3%
1 833 430
+0%
1 827 134
0%
1 840 149
+1%
1 692 432
-8%
3 001 295
+77%
2 944 909
-2%
2 841 613
-4%
1 514 449
-47%
1 461 266
-4%
1 415 438
-3%
1 400 777
-1%
1 378 255
-2%
1 413 558
+3%
1 413 992
+0%
1 417 151
+0%
1 428 578
+1%
1 443 108
+1%
1 465 015
+2%
1 477 990
+1%
1 495 987
+1%
1 494 853
0%
1 495 586
+0%
1 495 108
0%
1 483 224
-1%
1 493 880
+1%
1 490 750
0%
Gross Profit
Cost of Revenue
(1 225 667)
(1 230 400)
(1 250 189)
(1 302 708)
(1 340 474)
(1 386 743)
(1 348 849)
(1 277 476)
(1 206 257)
(1 131 968)
(1 081 703)
(1 117 108)
(1 161 270)
(1 209 318)
(1 252 422)
(1 262 658)
(1 265 438)
(1 284 763)
(1 138 847)
(2 046 115)
(1 989 209)
(1 903 340)
(1 011 823)
(980 814)
(950 066)
(932 918)
(909 035)
(916 009)
(918 239)
(924 461)
(941 709)
(964 863)
(993 093)
(1 012 058)
(1 027 362)
(1 026 976)
(1 022 076)
(1 016 669)
(1 010 512)
(1 019 458)
(1 010 990)
Gross Profit
457 657
N/A
457 493
0%
455 238
0%
481 114
+6%
511 171
+6%
537 402
+5%
541 601
+1%
541 023
0%
538 090
-1%
539 822
+0%
551 526
+2%
560 071
+2%
566 072
+1%
573 422
+1%
576 922
+1%
570 772
-1%
561 696
-2%
555 386
-1%
553 585
0%
955 180
+73%
955 700
+0%
938 273
-2%
502 626
-46%
480 452
-4%
465 372
-3%
467 859
+1%
469 220
+0%
497 549
+6%
495 753
0%
492 690
-1%
486 869
-1%
478 245
-2%
471 922
-1%
465 932
-1%
468 625
+1%
467 877
0%
473 510
+1%
478 439
+1%
472 712
-1%
474 422
+0%
479 760
+1%
Operating Income
Operating Expenses
(401 138)
(405 094)
(400 111)
(418 558)
(434 369)
(453 203)
(480 922)
(483 003)
(475 678)
(471 917)
(463 185)
(493 532)
(530 379)
(532 741)
(521 583)
(524 514)
(488 869)
(500 155)
(497 810)
(855 445)
(840 978)
(829 980)
(451 894)
(445 310)
(436 231)
(430 902)
(410 462)
(420 170)
(421 259)
(420 253)
(422 474)
(430 547)
(440 598)
(443 365)
(444 303)
(447 170)
(446 583)
(448 192)
(450 280)
(459 833)
(459 270)
Selling, General & Administrative
(401 259)
(405 184)
(403 516)
(419 065)
(432 613)
(452 298)
(471 532)
(470 133)
(465 550)
(460 633)
(461 745)
(467 556)
(478 146)
(491 744)
(500 876)
(508 817)
(512 596)
(510 756)
(470 870)
(857 695)
(843 842)
(831 330)
(407 413)
(441 264)
(431 728)
(422 807)
(370 064)
(414 552)
(416 565)
(418 871)
(380 016)
(429 469)
(438 162)
(441 811)
(401 478)
(445 365)
(445 082)
(447 078)
(407 909)
(454 365)
(454 926)
Depreciation & Amortization
123
92
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(28 230)
0
0
0
(42 923)
0
0
0
(41 868)
0
0
0
(41 978)
0
0
0
(41 402)
0
0
0
(41 641)
0
0
Other Operating Expenses
0
0
3 405
507
(1 756)
(905)
(9 390)
(12 870)
(10 128)
(11 284)
(1 440)
(25 976)
(52 233)
(40 997)
(20 707)
(15 697)
23 727
10 601
1 290
2 250
2 864
1 350
(1 558)
(4 046)
(4 503)
(8 095)
1 470
(5 618)
(4 694)
(1 382)
(480)
(1 078)
(2 436)
(1 554)
(1 423)
(1 805)
(1 501)
(1 114)
(730)
(5 468)
(4 344)
Operating Income
56 519
N/A
52 399
-7%
55 127
+5%
62 556
+13%
76 802
+23%
84 199
+10%
60 679
-28%
58 020
-4%
62 412
+8%
67 905
+9%
88 341
+30%
66 539
-25%
35 693
-46%
40 681
+14%
55 339
+36%
46 258
-16%
72 827
+57%
55 231
-24%
55 775
+1%
99 735
+79%
114 722
+15%
108 293
-6%
50 732
-53%
35 142
-31%
29 141
-17%
36 957
+27%
58 758
+59%
77 379
+32%
74 494
-4%
72 437
-3%
64 395
-11%
47 698
-26%
31 324
-34%
22 567
-28%
24 322
+8%
20 707
-15%
26 927
+30%
30 247
+12%
22 432
-26%
14 589
-35%
20 490
+40%
Pre-Tax Income
Interest Income Expense
6 018
7 922
25 234
21 756
15 537
5 952
(20 871)
(20 513)
(20 261)
(4 733)
(3 249)
(960)
1 496
(8 768)
8 021
(7 288)
(6 180)
(10 996)
(5 533)
(12 173)
(13 833)
(7 788)
(4 427)
1 877
3 945
(563)
2 055
(4 376)
(4 754)
(2 060)
(3 226)
(1 431)
(807)
(4 007)
(5 527)
(6 698)
(8 890)
(7 249)
(3 661)
(11 658)
(12 353)
Non-Reccuring Items
(26 863)
(26 198)
(20 797)
(27 091)
(27 846)
(24 273)
(19 529)
5 391
7 555
(7 753)
(12 763)
0
0
3 621
3 128
14 594
0
13 342
(1 961)
11 091
12 700
6 365
(5 412)
(19 525)
(25 195)
(19 608)
(26 995)
(13 285)
(10 950)
(13 213)
6 158
10 357
11 411
11 926
987
(5 645)
(5 487)
(5 340)
(11 855)
0
0
Gain/Loss on Disposition of Assets
(1 382)
(2 049)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1 639
2 604
0
(34 128)
(29 796)
(31 326)
(27 366)
5 080
180
0
(1 815)
0
0
0
(1 388)
0
0
0
(683)
(5)
(14)
(18)
16
12
18
21
(14)
(73)
(71)
(73)
(65)
(257)
(264)
(241)
(23)
(258)
(141)
(145)
(252)
78
(31)
Pre-Tax Income
35 931
N/A
34 678
-3%
59 564
+72%
23 093
-61%
34 697
+50%
34 552
0%
(7 087)
N/A
47 978
N/A
49 886
+4%
55 419
+11%
70 514
+27%
65 579
-7%
37 189
-43%
35 534
-4%
65 100
+83%
53 564
-18%
66 647
+24%
57 577
-14%
47 598
-17%
98 648
+107%
113 575
+15%
106 852
-6%
40 909
-62%
17 506
-57%
7 909
-55%
16 807
+113%
33 804
+101%
59 645
+76%
58 719
-2%
57 091
-3%
67 262
+18%
56 367
-16%
41 664
-26%
30 245
-27%
19 759
-35%
8 106
-59%
12 409
+53%
17 513
+41%
6 664
-62%
3 009
-55%
8 106
+169%
Net Income
Tax Provision
(29 064)
(30 189)
(28 848)
(25 638)
(26 602)
(22 623)
(19 584)
(27 545)
(28 859)
(31 455)
(22 538)
(20 358)
(4 010)
823
(8 438)
(3 956)
(30 434)
(36 179)
(19 096)
(54 842)
(43 021)
(37 668)
(13 182)
(7 971)
(4 040)
(8 763)
(17 436)
(22 430)
(22 688)
(19 891)
(16 722)
(15 957)
(12 346)
(9 439)
(2 871)
2 192
6
(1 425)
(16 119)
(18 284)
(21 647)
Income from Continuing Operations
6 867
4 489
30 716
(2 545)
8 095
11 929
(26 671)
20 433
21 027
23 964
47 976
45 221
33 179
36 357
56 662
49 608
36 213
21 398
28 502
43 806
70 554
69 184
27 727
9 535
3 869
8 044
16 368
37 215
36 031
37 200
50 540
40 410
29 318
20 806
16 888
10 298
12 415
16 088
(9 455)
(15 275)
(13 541)
Income to Minority Interest
(277)
(946)
148
672
988
1 038
1 066
745
379
971
605
(492)
(400)
(1 254)
(2 081)
(2 196)
(3 104)
(3 320)
(2 905)
(6 029)
(5 183)
(4 031)
795
958
836
714
(5)
(172)
(53)
(17)
(127)
(276)
(263)
(239)
(24)
439
495
556
706
370
258
Net Income (Common)
6 589
N/A
3 542
-46%
30 864
+771%
(1 874)
N/A
9 083
N/A
12 968
+43%
(25 605)
N/A
18 734
N/A
16 910
-10%
18 569
+10%
42 503
+129%
41 095
-3%
31 197
-24%
35 391
+13%
54 581
+54%
47 412
-13%
33 109
-30%
18 078
-45%
(52 193)
N/A
(40 236)
+23%
(18 295)
+55%
(21 504)
-18%
12 518
N/A
(4 089)
N/A
252
N/A
20 513
+8 040%
33 048
+61%
53 592
+62%
47 886
-11%
35 865
-25%
48 603
+36%
37 512
-23%
26 606
-29%
18 121
-32%
15 991
-12%
10 634
-34%
12 770
+20%
11 753
-8%
(13 908)
N/A
(20 143)
-45%
(18 329)
+9%
EPS (Diluted)
22.41
N/A
12.04
-46%
104.52
+768%
-6.55
N/A
28.47
N/A
40.65
+43%
-89.33
N/A
58.91
N/A
53.17
-10%
58.21
+9%
133.34
+129%
128.42
-4%
97.18
-24%
110.25
+13%
170.14
+54%
147.7
-13%
114.16
-23%
56.24
-51%
-179.97
N/A
-125.1
+30%
-56.88
+55%
-66.86
-18%
38.92
N/A
-14.09
N/A
0.82
N/A
67
+8 071%
107.95
+61%
174.67
+62%
156.02
-11%
116.86
-25%
158.38
+36%
129.44
-18%
92.57
-28%
63.12
-32%
55.54
-12%
37.03
-33%
44.46
+20%
40.92
-8%
-48.43
N/A
-70.13
-45%
-63.8
+9%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 211,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.