Valuation Legrand

Stocks

Real-time Euronext Paris Other stock markets 09:32:24 2026-08-03 am EDT			5-day change	1st Jan Change
131.20 ^EUR	-0.15%		+0.64%	+4.32%

08:38am	RBC Upgrades Legrand to Outperform, Lifts PT	MT
05:13am	Legrand Lifted by RBC

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	34,445	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	3.45%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	39,301	38,841	38,387
Change	-	-25.7%	19.76%	3.69%	35.66%	4.75%	-1.17%	-1.17%
P/E	30.6x	20.1x	21.9x	21.3x	27x	23.9x	20.9x	18.9x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.2x	3.78x	3.4x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.5x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.13x	2.86x	2.63x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.57x	3.22x	2.93x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.1x	13.4x	12.3x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.4x	15.5x	13.9x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.3x	22.3x	20x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.95%	4.48%	5.01%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.724	3.051	3.346
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.07%	2.32%	2.55%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.503	6.283	6.947
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.5%	48.6%	48.2%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,012	12,061	13,093
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,597	2,889	3,128
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,257	2,506	2,753
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,456	1,659	1,855
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,397	3,942
Reference price ²	102.90	74.82	94.10	94.04	127.25	131.40	131.40	131.40
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	23.84x	3.57x	14.97x	2.08%	39.62B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.1x	2.53x	11.32x	2.68%	274B
SIEMENS AG	26.68x	3.09x	16.88x	1.99%	250B
SCHNEIDER ELECTRIC SE	30.61x	3.94x	18.19x	1.59%	187B
EATON CORPORATION PLC	36.1x	5.5x	23.71x	1.03%	161B
DELTA ELECTRONICS, INC.	39.96x	5.35x	24.22x	1.05%	132B
DELTA ELECTRONICS (THAILAND)	96.96x	12.51x	69.77x	0.32%	104B
VERTIV HOLDINGS CO.	40.59x	6.58x	26.51x	0.1%	93B
EMERSON ELECTRIC CO.	30.83x	5.01x	17.47x	1.48%	83.91B
AMETEK, INC.	33.37x	6.96x	21.7x	0.56%	55.4B
Average	37.80x	5.51x	24.47x	1.29%	137.95B
Weighted average by Cap.	34.74x	4.82x	22.26x	1.53%