Valuation LACROIX Group OTC Markets

Stocks

Market Closed - OTC Markets 03:27:13 16/08/25 am AEST			5-day change	1st Jan Change
10.10 ^USD	+0.10%		-.--%	-

01/10	LACROIX Group SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
01/10	LACROIX Group SA Confirms Financial Guidance for the Financial Year 2027	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	201.8	125.9	139.5	44.01	54.48	82.65	-	-
Change	-	-37.61%	10.82%	-68.45%	23.78%	51.7%	-	-
Enterprise Value (EV) ¹	306.5	266.3	254.1	158.5	143.2	155	141.8	134.5
Change	-	-13.1%	-4.6%	-37.62%	-9.67%	8.31%	-8.51%	-5.15%
P/E	8.1x	10.6x	32.7x	-1.3x	-1.37x	12.5x	4.55x	3.85x
PBR	1.31x	1.07x	0.78x	0.32x	0.61x	0.84x	0.72x	0.64x
PEG	-	-0.2x	-0.5x	0x	-0.1x	-0x	0x	0.2x
Capitalization / Revenue	0.4x	0.18x	0.18x	0.07x	0.12x	0.18x	0.17x	0.16x
EV / Revenue	0.61x	0.38x	0.33x	0.25x	0.32x	0.34x	0.29x	0.26x
EV / EBITDA	9.91x	6.02x	6.11x	6.23x	4.2x	3.66x	3.35x	2.87x
EV / EBIT	17.8x	12.3x	14.2x	30.8x	6.78x	5.38x	4.93x	4.08x
EV / FCF	-12x	-14.8x	13.1x	12.6x	4.64x	8.03x	9.09x	9.89x
FCF Yield	-8.36%	-6.78%	7.65%	7.95%	21.5%	12.4%	11%	10.1%
Dividend per Share ²	0.85	0.8	0.7	-	-	0.49	1.35	1.59
Rate of return	1.97%	2.97%	2.35%	-	-	2.8%	7.71%	9.09%
EPS ²	5.32	2.53	0.91	-7.21	-8.45	1.404	3.85	4.54
Distribution rate	16%	31.6%	76.9%	-	-	34.9%	35.1%	35%
Net sales ¹	501.4	707.8	761.2	635.6	445.5	459.6	485.6	511.3
EBITDA ¹	30.94	44.26	41.55	25.45	34.1	42.4	42.4	46.8
EBIT ¹	17.2	21.7	17.85	5.151	21.1	28.8	28.8	33
Net income ¹	21.61	11.9	4.268	-33.76	-39.7	6.6	18	21.2
Net Debt ¹	104.7	140.4	114.6	114.5	88.68	72.4	59.2	51.9
Reference price ²	43.10	26.90	29.80	9.40	11.60	17.50	17.50	17.50
Nbr of stocks (in thousands)	4,682	4,680	4,682	4,682	4,696	4,723	-	-
Announcement Date	23/3/22	28/3/23	2/4/24	31/3/25	31/3/26	-	-	-

¹EUR in Million²EUR

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.($)
SIEMENS AG	24.98x	2.96x	16.12x	2.06%	233B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.53x	1.65x	7.43x	3.78%	195B
SCHNEIDER ELECTRIC SE	26.94x	3.52x	16.1x	1.8%	163B
EATON CORPORATION PLC	35.76x	5.3x	22.28x	1.1%	156B
DELTA ELECTRONICS, INC.	39.9x	5.32x	23.83x	1.24%	131B
TRANE TECHNOLOGIES PLC	30.18x	4.35x	21.31x	0.89%	101B
DELTA ELECTRONICS (THAILAND)	90.17x	11.16x	63.8x	0.35%	93.37B
JOHNSON CONTROLS INTERNATIONAL PLC	30.85x	3.84x	20.65x	1.1%	89.43B
EMERSON ELECTRIC CO.	33.22x	5.34x	18.59x	1.36%	90.45B
Average	36.17x	4.83x	23.35x	1.52%	139.04B
Weighted average by Cap.	32.65x	4.32x	20.82x	1.75%