Valuation Legrand CBOE

Stocks

Market Closed - CBOE 09:00:00 24/09/2026 pm IST			5-day change	1st Jan Change
134.50 ^EUR	-2.94%		+2.38%	+8.96%

24/09	RBC Maintains Legrand at Outperform	MT
15/09	New trades in European portfolio

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	35,284	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	5.97%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	40,138	39,659	39,200
Change	-	-25.7%	19.76%	3.69%	35.66%	6.98%	-1.19%	-1.16%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.4x	21.3x	19.3x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.3x	3.85x	3.46x
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	3.2x	2.89x	2.69x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.64x	3.25x	2.99x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.3x	13.5x	12.3x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.8x	15.6x	14.2x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.4x	22.6x	20.3x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.94%	4.42%	4.92%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.727	3.062	3.345
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.03%	2.27%	2.49%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.509	6.305	6.972
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.5%	48.6%	48%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,031	12,193	13,110
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,622	2,939	3,178
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,254	2,539	2,763
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,463	1,676	1,859
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,854	4,375	3,917
Reference price ²	102.90	74.82	94.10	94.04	127.25	134.60	134.60	134.60
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	25.14x	3.01x	16.45x	2.05%	24TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.53x	1.81x	8.21x	3.52%	21TCr
SCHNEIDER ELECTRIC SE	30.85x	3.95x	18.26x	1.58%	19TCr
EATON CORPORATION PLC	38.87x	5.78x	24.33x	1.01%	17TCr
DELTA ELECTRONICS, INC.	46.37x	6.22x	27.89x	1.07%	16TCr
VERTIV HOLDINGS CO.	41.18x	6.77x	27.22x	0.1%	9.58TCr
DELTA ELECTRONICS (THAILAND)	92.07x	11.47x	65.37x	0.34%	9.56TCr
EMERSON ELECTRIC CO.	31.64x	5.12x	17.81x	1.43%	8.62TCr
AMETEK, INC.	33.6x	7.27x	22.82x	0.55%	5.65TCr
Average	39.36x	5.71x	25.37x	1.3%	14.42TCr
Weighted average by Cap.	35.50x	4.92x	22.54x	1.59%