Valuation Rexel

Stocks

Market Closed - Euronext Paris 09:25:00 23/10/2026 pm IST			5-day change	1st Jan Change
32.63 ^EUR	+2.64%		-2.39%	-2.86%

23/10	French and Benelux stocks-Factors to watch Oct 23	RE
22/10	Rexel raises outlook again as US data-centre demand, European electrification drive growth	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,436	5,580	7,465	7,150	9,825	10,067	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	2.46%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	13,988	13,931	13,549
Change	-	-13.69%	33.93%	2.21%	29.3%	12.29%	-0.41%	-2.74%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	13.1x	11.3x	10x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.62x	1.57x	1.44x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.5x	0.7x	0.8x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.48x	0.44x	0.43x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.67x	0.62x	0.57x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	7.99x	7.08x	6.42x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	10.4x	9.15x	8.17x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	25.9x	19.5x	16.5x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	3.86%	5.14%	6.05%
Dividend per Share ²	0.75	1.2	1.2	1.2	1.2	1.212	1.285	1.37
Rate of return	4.21%	6.51%	4.84%	4.88%	3.57%	3.72%	3.94%	4.2%
EPS ²	1.96	3.04	2.57	1.13	1.99	2.488	2.895	3.256
Distribution rate	38.3%	39.5%	46.7%	106%	60.3%	48.7%	44.4%	42.1%
Net sales ¹	14,690	18,702	19,153	19,285	19,415	20,891	22,643	23,652
EBITDA ¹	1,207	1,722	1,647	1,516	1,552	1,752	1,968	2,112
EBIT ¹	906	1,368	1,300	1,132	1,158	1,339	1,522	1,658
Net income ¹	597.6	922.3	774.7	341	591.4	744.3	881.7	982.8
Net Debt ¹	2,718	1,458	1,962	2,484	2,631	3,921	3,864	3,482
Reference price ²	17.83	18.44	24.77	24.60	33.59	32.63	32.63	32.63
Nbr of stocks (in thousands)	3,04,893	3,02,604	3,01,362	2,90,666	2,92,507	3,08,517	-	-
Announcement Date	11/02/22	16/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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.($)
REXEL	13.11x	0.67x	7.99x	3.72%	1.13TCr
SIEMENS AG	23.61x	2.83x	15.44x	2.17%	22TCr
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.26x	1.34x	6.22x	4.08%	17TCr
SCHNEIDER ELECTRIC SE	23.89x	3.15x	14.43x	2.01%	15TCr
EATON CORPORATION PLC	32.53x	4.87x	20.44x	1.21%	14TCr
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	12TCr
TRANE TECHNOLOGIES PLC	29.38x	4.23x	20.73x	0.92%	9.79TCr
EMERSON ELECTRIC CO.	33.1x	5.32x	18.52x	1.37%	9.01TCr
JOHNSON CONTROLS INTERNATIONAL PLC	30.2x	3.76x	20.19x	1.13%	8.72TCr
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	8.64TCr
Average	32.07x	4.17x	20.64x	1.83%	11.72TCr
Weighted average by Cap.	30.76x	4.06x	19.62x	1.85%