Valuation Legrand

Stocks

Real-time Euronext Paris 06:21:19 2026-10-15 am EDT			5-day change	1st Jan Change
129.45 ^EUR	-4.36%		-6.20%	+1.73%

05:21am	GL Events puts on a show, tech loses its footing
03:25am	European shares slip as tech rout offsets earnings support	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	35,480	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	6.56%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	40,467	40,114	39,723
Change	-	-25.7%	19.76%	3.69%	35.66%	7.86%	-0.87%	-0.97%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.5x	21.1x	18.8x
PBR	4.81x	3.01x	3.74x	3.29x	4.65x	4.33x	3.88x	3.47x
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	3.21x	2.87x	2.64x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.66x	3.25x	2.95x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.5x	13.5x	12.2x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.9x	15.5x	13.8x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26x	22.6x	20.4x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.85%	4.42%	4.9%
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%	1.99%	2.29%	2.59%
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	135.35	135.35	135.35
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	2/10/22	2/9/23	2/15/24	2/13/25	2/12/26	-	-	-

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	24.5x	3.66x	15.45x	1.99%	39.46B
SIEMENS AG	25.38x	3x	16.34x	2.03%	235B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.6x	1.67x	7.51x	3.76%	196B
SCHNEIDER ELECTRIC SE	27.61x	3.6x	16.47x	1.76%	166B
EATON CORPORATION PLC	36.52x	5.38x	22.59x	1.08%	159B
DELTA ELECTRONICS, INC.	43.7x	5.84x	26.15x	1.14%	144B
TRANE TECHNOLOGIES PLC	31.12x	4.48x	21.94x	0.87%	104B
DELTA ELECTRONICS (THAILAND)	93.4x	11.57x	66.11x	0.34%	96.23B
JOHNSON CONTROLS INTERNATIONAL PLC	31.85x	3.96x	21.26x	1.07%	92.34B
VERTIV HOLDINGS CO.	37.44x	6.06x	24.32x	0.11%	85.79B
Average	36.51x	4.92x	23.81x	1.41%	131.72B
Weighted average by Cap.	33.89x	4.50x	21.78x	1.63%