Valuation LACROIX Group

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-10 am EDT			5-day change	1st Jan Change
16.95 ^EUR	-1.45%		-10.08%	+46.12%

May. 12	Lacroix gains momentum
May. 12	Atos, Fnac Darty, Chargeurs... stocks to watch today in Paris

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	79.6	-	-
Change	-	-37.61%	10.82%	-68.45%	23.78%	46.12%	-	-
Enterprise Value (EV) ¹	306.5	266.3	254.1	158.5	143.2	154.3	142.7	135.6
Change	-	-13.1%	-4.6%	-37.62%	-9.67%	7.79%	-7.52%	-4.98%
P/E	8.1x	10.6x	32.7x	-1.3x	-1.37x	6.38x	4.9x	3.97x
PBR	1.31x	1.07x	0.78x	0.32x	0.61x	0.76x	0.68x	0.6x
PEG	-	-0.2x	-0.5x	0x	-0.1x	-0x	0.2x	0.2x
Capitalization / Revenue	0.4x	0.18x	0.18x	0.07x	0.12x	0.17x	0.17x	0.16x
EV / Revenue	0.61x	0.38x	0.33x	0.25x	0.32x	0.34x	0.3x	0.27x
EV / EBITDA	9.91x	6.02x	6.11x	6.23x	4.2x	4.26x	3.59x	3.01x
EV / EBIT	17.8x	12.3x	14.2x	30.8x	6.78x	6.8x	5.41x	4.32x
EV / FCF	-12x	-14.8x	13.1x	12.6x	4.64x	11x	10.1x	10.7x
FCF Yield	-8.36%	-6.78%	7.65%	7.95%	21.5%	9.07%	9.88%	9.37%
Dividend per Share ²	0.85	0.8	0.7	-	-	0.53	1.21	1.49
Rate of return	1.97%	2.97%	2.35%	-	-	3.13%	7.14%	8.79%
EPS ²	5.32	2.53	0.91	-7.21	-8.45	2.658	3.46	4.27
Distribution rate	16%	31.6%	76.9%	-	-	19.9%	35%	34.9%
Net sales ¹	501.4	707.8	761.2	635.6	445.5	457.3	480.2	503.5
EBITDA ¹	30.94	44.26	41.55	25.45	34.1	36.2	39.8	45
EBIT ¹	17.2	21.7	17.85	5.151	21.1	22.7	26.4	31.4
Net income ¹	21.61	11.9	4.268	-33.76	-39.7	12.4	16.2	20
Net Debt ¹	104.7	140.4	114.6	114.5	88.68	74.7	63.1	56
Reference price ²	43.10	26.90	29.80	9.40	11.60	16.95	16.95	16.95
Nbr of stocks (in thousands)	4,682	4,680	4,682	4,682	4,696	4,696	-	-
Announcement Date	3/23/22	3/28/23	4/2/24	3/31/25	3/31/26	-	-	-

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.($)
LACROIX GROUP	6.38x	0.34x	4.26x	3.13%	91.01M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.65x	2.23x	9.84x	3.06%	241B
SIEMENS AG	25.8x	3.01x	16.31x	2.06%	240B
SCHNEIDER ELECTRIC SE	29.02x	3.75x	17.32x	1.7%	173B
EATON CORPORATION PLC	35.02x	5.41x	23.06x	1.06%	158B
DELTA ELECTRONICS, INC.	46.27x	6.16x	26.67x	0.95%	152B
VERTIV HOLDINGS CO.	54.72x	8.76x	35.64x	0.08%	122B
DELTA ELECTRONICS (THAILAND)	101.86x	14.24x	73.78x	0.29%	117B
EMERSON ELECTRIC CO.	28.48x	4.68x	16.33x	1.59%	77.79B
AMETEK, INC.	32.29x	6.74x	21.01x	0.58%	53.63B
Average	37.65x	5.53x	24.42x	1.45%	133.67B
Weighted average by Cap.	37.73x	5.37x	24.26x	1.53%