Valuation Legrand

Stocks

Market Closed - Euronext Paris 01:55:00 29/08/26 am AEST			5-day change	1st Jan Change
139.65 ^EUR	+2.38%		+3.71%	+9.74%

13/08	Europe ends in the red after US inflation report
05/08	U.S. Futures Higher, Oil Holds Around $80 on Hopes for Imminent Hormuz Reopening	DJ

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	36,607	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	9.94%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,464	41,002	40,556
Change	-	-25.7%	19.76%	3.69%	35.66%	10.51%	-1.11%	-1.09%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.3x	22.3x	20.1x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.47x	4.02x	3.61x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.7x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.31x	3.03x	2.79x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.75x	3.39x	3.09x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16x	14.2x	12.8x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.3x	16.3x	14.7x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.7x	23.6x	21.1x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.75%	4.24%	4.74%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.725	3.056	3.353
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.95%	2.19%	2.4%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.526	6.255	6.95
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.9%	48.2%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,068	12,088	13,127
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,596	2,889	3,158
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,260	2,511	2,758
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,462	1,651	1,856
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,395	3,948
Reference price ²	102.90	74.82	94.10	94.04	127.25	139.65	139.65	139.65
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
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	25.27x	3.75x	15.97x	1.95%	42.48B
SIEMENS AG	26.94x	3.15x	17.16x	1.94%	258B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.77x	2.33x	10.46x	2.88%	257B
SCHNEIDER ELECTRIC SE	31.88x	4.08x	18.82x	1.53%	197B
EATON CORPORATION PLC	35.78x	5.32x	22.65x	1.06%	156B
DELTA ELECTRONICS, INC.	44.55x	5.98x	26.68x	0.96%	150B
VERTIV HOLDINGS CO.	42.55x	7x	28.19x	0.1%	98.97B
DELTA ELECTRONICS (THAILAND)	87.58x	11.02x	62.54x	0.36%	92.77B
EMERSON ELECTRIC CO.	31.76x	5.13x	17.85x	1.42%	86.56B
FUJIKURA LTD.	30.09x	5.36x	19.65x	1.29%	55.28B
Average	37.42x	5.31x	24.00x	1.35%	139.49B
Weighted average by Cap.	34.35x	4.70x	21.71x	1.56%