Valuation Legrand

Stocks

Real-time Euronext Paris 03:26:43 30/10/2026 pm IST			5-day change	1st Jan Change
131.55 ^EUR	-2.27%		+6.00%	+3.38%

20/10	Legrand Launches Starline T5 Doublebar Track Busway and High-Capacity Plug-In Unit	CI
20/10	AI concerns weigh on Siemens & Co despite ABB's record orders	DP

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	40,271	39,912	39,511
Change	-	-25.7%	19.76%	3.69%	35.66%	7.33%	-0.89%	-1%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.3x	21.1x	18.7x
PBR	4.81x	3.01x	3.74x	3.29x	4.65x	4.3x	3.85x	3.45x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.4x	1.5x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.19x	2.85x	2.61x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.64x	3.23x	2.93x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.4x	13.4x	12.1x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.8x	15.4x	13.7x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.8x	22.5x	20.3x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.87%	4.44%	4.93%
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%	2%	2.3%	2.61%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.536	6.384	7.204
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	48.7%	48.5%	48.7%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,061	12,363	13,504
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,613	2,970	3,268
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,258	2,592	2,890
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,461	1,696	1,907
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,987	4,628	4,227
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.($)
LEGRAND	24.32x	3.64x	15.41x	2%	3.94TCr
SIEMENS AG	25.17x	2.99x	16.3x	2.04%	23TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.9x	1.28x	6.05x	4.26%	16TCr
SCHNEIDER ELECTRIC SE	25.82x	3.47x	15.91x	1.88%	16TCr
EATON CORPORATION PLC	34.99x	5.19x	21.81x	1.12%	15TCr
DELTA ELECTRONICS, INC.	36.47x	4.83x	21.73x	1.37%	12TCr
TRANE TECHNOLOGIES PLC	28.51x	4.08x	20.22x	0.95%	9.49TCr
JOHNSON CONTROLS INTERNATIONAL PLC	33.15x	4.09x	22.01x	1.03%	9.59TCr
EMERSON ELECTRIC CO.	34.82x	5.59x	19.46x	1.29%	9.52TCr
VERTIV HOLDINGS CO.	38.71x	6.39x	25.46x	0.1%	9.47TCr
Average	29.38x	4.16x	18.44x	1.6%	12.48TCr
Weighted average by Cap.	28.43x	3.92x	17.77x	1.76%