Valuation Legrand LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

29/07	Legrand: Continued strong Datacentre growth drives an organic guidance upgrade
29/07	Legrand SA, H1 2026 Earnings Call, Jul 29, 2026

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	39,270	38,794	38,336
Change	-	-25.7%	19.76%	3.69%	35.66%	4.67%	-1.21%	-1.18%
P/E	30.6x	20.1x	21.9x	21.3x	27x	23.8x	21x	19x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.2x	3.77x	3.39x
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	2.87x	2.65x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.57x	3.23x	2.94x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15x	13.4x	12.2x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.4x	15.5x	14x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.1x	22.6x	20.3x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.99%	4.42%	4.94%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.729	3.043	3.329
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.08%	2.32%	2.53%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.511	6.266	6.91
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	10,993	12,014	13,018
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,623	2,898	3,136
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,256	2,495	2,734
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	4,825	4,349	3,891
Reference price ²	102.90	74.82	94.10	94.04	127.25	131.40	131.40	131.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.09x	2.52x	11.32x	2.69%	27TCr
SIEMENS AG	26.68x	3.09x	16.88x	1.99%	25TCr
SCHNEIDER ELECTRIC SE	30.61x	3.94x	18.19x	1.59%	19TCr
EATON CORPORATION PLC	36.55x	5.5x	23.52x	0.8%	16TCr
DELTA ELECTRONICS, INC.	39.67x	5.35x	24.11x	1.05%	13TCr
DELTA ELECTRONICS (THAILAND)	95.55x	12.37x	68.69x	0.31%	10TCr
VERTIV HOLDINGS CO.	40.59x	6.58x	26.51x	0.1%	9.3TCr
EMERSON ELECTRIC CO.	30.66x	5.01x	17.46x	1.48%	8.39TCr
AMETEK, INC.	33.37x	6.96x	21.7x	0.56%	5.54TCr
Average	39.20x	5.70x	25.38x	1.17%	14.89TCr
Weighted average by Cap.	34.97x	4.85x	22.35x	1.49%