Valuation Legrand Boerse Muenchen

Stocks

Real-time Boerse Muenchen 01:13:40 12/09/2026 am IST			5-day change	1st Jan Change
142.15 ^EUR	+2.01%		+1.63%	+10.00%

09/09	BofA Lifts Price Objective, Estimates for Legrand on Data Center Demand Boom	MT
08/09	Oil Is Back in Charge

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	37,184	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	11.68%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	42,041	41,578	41,130
Change	-	-25.7%	19.76%	3.69%	35.66%	12.05%	-1.1%	-1.08%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.7x	22.5x	20.4x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.54x	4.08x	3.66x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.5x	1.6x	1.9x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.37x	3.05x	2.83x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.81x	3.41x	3.13x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16.1x	14.2x	13x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.7x	16.4x	14.9x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	27.1x	23.7x	21.4x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.69%	4.22%	4.67%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.737	3.071	3.356
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.93%	2.17%	2.37%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.52	6.303	6.968
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.6%	48.7%	48.2%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,034	12,208	13,149
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,607	2,922	3,163
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,253	2,536	2,761
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,467	1,677	1,858
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,394	3,946
Reference price ²	102.90	74.82	94.10	94.04	127.25	141.85	141.85	141.85
Nbr of stocks (in thousands)	2,66,749	2,66,669	2,62,133	2,62,145	2,61,662	2,62,136	-	-
Announcement Date	10/02/22	09/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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.($)
SIEMENS AG	23.76x	2.86x	15.65x	2.18%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.31x	2.1x	9.41x	3.1%	24TCr
SCHNEIDER ELECTRIC SE	30.21x	3.88x	17.91x	1.61%	19TCr
EATON CORPORATION PLC	36.34x	5.42x	22.99x	1.05%	16TCr
DELTA ELECTRONICS, INC.	40.83x	5.47x	24.49x	1.22%	14TCr
DELTA ELECTRONICS (THAILAND)	95.37x	12.01x	68.18x	0.33%	10TCr
VERTIV HOLDINGS CO.	41.07x	6.75x	27.15x	0.1%	9.55TCr
EMERSON ELECTRIC CO.	30.36x	4.93x	17.15x	1.49%	8.28TCr
FUJIKURA LTD.	28.25x	5.18x	19.09x	1.44%	5.6TCr
Average	38.06x	5.40x	24.67x	1.39%	14.29TCr
Weighted average by Cap.	34.25x	4.71x	21.92x	1.65%