Valuation Legrand

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 10/07/2026 pm IST			5-day change	1st Jan Change
140.70 ^EUR	-0.46%		-1.85%	+10.57%

03/07	Europe moves in scattered fashion after the prior day's jump
03/07	Europe broadly cautious with Wall Street closed

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	36,778	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	10.46%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,461	41,331	40,671
Change	-	-25.7%	19.76%	3.69%	35.66%	10.51%	-0.31%	-1.6%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.4x	22.8x	20.8x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.5x	4.08x	3.68x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	2x	2.16x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.39x	3.11x	2.88x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.83x	3.49x	3.18x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16x	14.5x	13.2x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.4x	16.7x	15.1x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.5x	24.2x	21.9x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.77%	4.12%	4.57%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.733	3.008	3.28
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.94%	2.14%	2.33%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.541	6.18	6.776
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.7%	48.4%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,835	11,831	12,783
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,586	2,848	3,077
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,247	2,476	2,700
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,456	1,625	1,805
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,682	4,553	3,893
Reference price ²	102.90	74.82	94.10	94.04	127.25	140.70	140.70	140.70
Nbr of stocks (in thousands)	2,66,749	2,66,669	2,62,133	2,62,145	2,61,662	2,61,395	-	-
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.($)
LEGRAND	25.39x	3.83x	16.03x	1.94%	4.2TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.65x	2.23x	9.84x	3.06%	24TCr
SIEMENS AG	25.8x	3.01x	16.31x	2.06%	24TCr
SCHNEIDER ELECTRIC SE	29.02x	3.75x	17.32x	1.7%	17TCr
EATON CORPORATION PLC	35.02x	5.41x	23.06x	1.06%	16TCr
DELTA ELECTRONICS, INC.	46.27x	6.16x	26.67x	0.95%	15TCr
VERTIV HOLDINGS CO.	54.72x	8.76x	35.64x	0.08%	12TCr
DELTA ELECTRONICS (THAILAND)	101.86x	14.24x	73.78x	0.29%	12TCr
EMERSON ELECTRIC CO.	28.48x	4.68x	16.33x	1.59%	7.78TCr
AMETEK, INC.	32.29x	6.74x	21.01x	0.58%	5.36TCr
Average	39.55x	5.88x	25.60x	1.33%	13.79TCr
Weighted average by Cap.	37.36x	5.32x	24.01x	1.54%