Valuation Legrand

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 16/07/26 am AEST			Pre-market 04:41:00 pm
140.55 ^EUR	-1.02%		142.22	+1.19%

03/07	Europe moves in scattered fashion after the prior day's jump
03/07	Europe broadly cautious with Wall Street closed

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,448	19,952	24,667	24,652	33,297	36,739	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	10.34%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,421	41,292	40,632
Change	-	-25.7%	19.76%	3.69%	35.66%	10.4%	-0.31%	-1.6%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.4x	22.7x	20.7x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.49x	4.08x	3.67x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	2x	2.15x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.39x	3.11x	2.87x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.83x	3.49x	3.18x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16x	14.5x	13.2x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.4x	16.7x	15x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.5x	24.2x	21.8x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.77%	4.13%	4.58%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.733	3.008	3.28
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.94%	2.14%	2.33%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.541	6.18	6.776
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.7%	48.4%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,829	11,831	12,783
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,584	2,848	3,077
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,246	2,476	2,700
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,456	1,625	1,805
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,682	4,553	3,893
Reference price ²	102.90	74.82	94.10	94.04	127.25	140.55	140.55	140.55
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	261,395	-	-
Announcement Date	10/2/22	9/2/23	15/2/24	13/2/25	12/2/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LEGRAND	25.37x	3.83x	16.03x	1.94%	42.02B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.81x	2.41x	10.66x	2.86%	258B
SIEMENS AG	25.52x	2.98x	16.27x	2.08%	237B
SCHNEIDER ELECTRIC SE	29.07x	3.76x	17.35x	1.7%	174B
EATON CORPORATION PLC	35.5x	5.48x	23.34x	1.05%	160B
DELTA ELECTRONICS, INC.	46.54x	6.2x	26.83x	0.94%	152B
VERTIV HOLDINGS CO.	52.27x	8.36x	34.03x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	102.78x	14.16x	73.97x	0.29%	116B
EMERSON ELECTRIC CO.	27.89x	4.6x	16.06x	1.62%	76.31B
AMETEK, INC.	32.24x	6.73x	20.97x	0.58%	53.52B
Average	39.50x	5.85x	25.55x	1.32%	138.71B
Weighted average by Cap.	37.09x	5.26x	23.82x	1.53%