Valuation Rexel

Stocks

Real-time Euronext Paris 01:50:26 30/10/26 am AEDT			5-day change	1st Jan Change
35.13 ^EUR	+2.15%		+10.47%	+4.55%

23/10	Rexel: Strong Q3 sales beat and second guidance upgrade
23/10	Rexel: Strong Q3 Beat and Second Guidance Upgrade

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,436	5,580	7,465	7,150	9,825	10,610	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	7.99%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	14,386	14,325	13,937
Change	-	-13.69%	33.93%	2.21%	29.3%	15.49%	-0.42%	-2.71%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	14.1x	11.7x	10.4x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.73x	1.65x	1.51x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.6x	0.6x	0.9x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.51x	0.46x	0.44x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.69x	0.63x	0.58x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	8.14x	7.18x	6.51x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	10.7x	9.25x	8.23x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	26.6x	20x	17x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	3.76%	5%	5.88%
Dividend per Share ²	0.75	1.2	1.2	1.2	1.2	1.207	1.287	1.373
Rate of return	4.21%	6.51%	4.84%	4.88%	3.57%	3.51%	3.74%	3.99%
EPS ²	1.96	3.04	2.57	1.13	1.99	2.436	2.947	3.305
Distribution rate	38.3%	39.5%	46.7%	106%	60.3%	49.6%	43.7%	41.6%
Net sales ¹	14,690	18,702	19,153	19,285	19,415	20,889	22,872	23,918
EBITDA ¹	1,207	1,722	1,647	1,516	1,552	1,766	1,994	2,142
EBIT ¹	906	1,368	1,300	1,132	1,158	1,345	1,549	1,693
Net income ¹	597.6	922.3	774.7	341	591.4	738.8	899.1	1,006
Net Debt ¹	2,718	1,458	1,962	2,484	2,631	3,776	3,715	3,327
Reference price ²	17.83	18.44	24.77	24.60	33.59	34.39	34.39	34.39
Nbr of stocks (in thousands)	304,893	302,604	301,362	290,666	292,507	308,517	-	-
Announcement Date	11/2/22	16/2/23	14/2/24	12/2/25	11/2/26	-	-	-

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.($)
REXEL	14.12x	0.69x	8.14x	3.51%	11.83B
SIEMENS AG	24.83x	2.95x	16.11x	2.07%	231B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.86x	1.28x	6.07x	4.26%	160B
SCHNEIDER ELECTRIC SE	25.5x	3.32x	15.22x	1.89%	155B
EATON CORPORATION PLC	34.91x	5.18x	21.77x	1.12%	153B
DELTA ELECTRONICS, INC.	38.19x	5.07x	22.78x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.66x	4.26x	20.9x	0.91%	98.67B
JOHNSON CONTROLS INTERNATIONAL PLC	32.96x	4.07x	21.89x	1.03%	95.31B
EMERSON ELECTRIC CO.	34.21x	5.5x	19.15x	1.32%	93.55B
DELTA ELECTRONICS (THAILAND)	88.9x	10.09x	61.48x	0.34%	85.66B
Average	33.51x	4.24x	21.35x	1.78%	120.77B
Weighted average by Cap.	32.04x	4.15x	20.29x	1.8%