Valuation Legrand

Stocks

Real-time Euronext Paris 02:26:33 17/10/26 am AEDT			5-day change	1st Jan Change
134.25 ^EUR	+0.41%		-3.35%	+5.50%

15/10	GL Events puts on a show, tech loses its footing
15/10	European shares hit more than two-week high as sturdy earnings lift sentiment	RE

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	35,048	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	5.26%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	40,034	39,681	39,291
Change	-	-25.7%	19.76%	3.69%	35.66%	6.7%	-0.88%	-0.98%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.2x	20.9x	18.6x
PBR	4.81x	3.01x	3.74x	3.29x	4.65x	4.27x	3.83x	3.43x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.3x	1.5x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.17x	2.84x	2.6x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.62x	3.21x	2.92x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.3x	13.4x	12.1x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.7x	15.3x	13.7x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.7x	22.4x	20.2x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.89%	4.47%	4.96%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.696	3.099	3.511
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.02%	2.32%	2.63%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.524	6.406	7.204
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	48.8%	48.4%	48.7%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,061	12,346	13,463
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,619	2,969	3,252
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,258	2,586	2,875
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,458	1,696	1,892
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,987	4,634	4,243
Reference price ²	102.90	74.82	94.10	94.04	127.25	133.70	133.70	133.70
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	24.2x	3.62x	15.29x	2.02%	39.26B
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	34.97x	4.70x	22.54x	1.57%	129.07B
Weighted average by Cap.	32.40x	4.30x	20.65x	1.76%