Company Valuation: Schneider Electric SE

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 63,334 95,626 72,565 1,01,953 1,35,172 1,39,431 1,39,431 -
Change - 50.99% -24.12% 40.5% 32.58% 3.15% 0% -
Enterprise Value (EV) 1 66,895 1,02,753 76,126 1,11,320 1,43,319 1,52,789 1,50,984 1,48,184
Change - 53.6% -25.91% 46.23% 28.75% 6.61% -1.18% -1.85%
P/E ratio 31x 29.9x 21.3x 25.7x 32x 31.7x 26.2x 22.6x
PBR 3.18x 3.93x 3x 3.89x 4.5x 4.64x 5.19x 4.51x
PEG - 0.6x 3.16x 1.7x 4.92x -19.13x 1.3x 1.4x
Capitalization / Revenue 2.52x 3.31x 2.12x 2.84x 3.54x 3.29x 3.24x 2.99x
EV / Revenue 2.66x 3.55x 2.23x 3.1x 3.76x 3.82x 3.51x 3.18x
EV / EBITDA 13.6x 17.2x 10.8x 15x 17.4x 18.1x 16.1x 14.1x
EV / EBIT 17x 20.6x 12.7x 17.4x 20.2x 20.9x 18.7x 16.3x
EV / FCF 18.2x 36.7x 22.9x 24.2x 34x 34.7x 30.4x 24.9x
FCF Yield 5.49% 2.72% 4.37% 4.13% 2.94% 2.88% 3.29% 4.01%
Dividend per Share 2 2.6 2.9 3.15 3.5 3.9 4.146 4.551 5.062
Rate of return 2.2% 1.68% 2.41% 1.93% 1.62% 1.67% 1.84% 2.04%
EPS 2 3.81 5.761 6.15 7.07 7.53 7.405 9.478 10.99
Distribution rate 68.2% 50.3% 51.2% 49.5% 51.8% 52.5% 48% 46.1%
Net sales 1 25,159 28,905 34,176 35,902 38,153 40,152 43,068 46,668
EBITDA 1 4,929 5,991 7,075 7,442 8,215 8,463 9,383 10,496
EBIT 1 3,926 4,987 6,017 6,412 7,083 7,520 8,053 9,108
Net income 1 2,126 3,204 3,477 4,003 4,269 4,163 5,376 6,224
Net Debt 1 3,561 7,127 3,561 9,367 8,147 13,358 11,552 8,752
Reference price 2 118.30 172.46 130.72 181.78 240.90 248.00 248.00 248.00
Nbr of stocks (in thousands) 5,35,371 5,54,483 5,55,118 5,60,858 5,61,113 5,62,223 5,62,223 -
Announcement Date 11/02/21 17/02/22 16/02/23 15/02/24 20/02/25 26/02/26 - -
1EUR in Million2EUR
Estimates

P/E ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
31.4x3.82x18.05x1.67% 16TCr
21.06x2.53x14.16x2.55% 20TCr
28.77x4.82x20.11x1.21% 14TCr
37.91x4.84x21.93x1.19% 11TCr
97.11x12.91x69.34x0.32% 9.81TCr
47.69x7.2x30.21x0.09% 9.9TCr
26.81x4.46x15.54x1.67% 7.43TCr
30.09x6.23x19.55x0.62% 4.91TCr
28.94x4.11x17.38x1.72% 4.09TCr
31.41x4.88x21.28x1.53% 4.06TCr
Average 38.12x 5.58x 24.76x 1.26% 10.07TCr
Weighted average by Cap. 37.26x 5.26x 24.19x 1.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. SU Stock
  4. Valuation Schneider Electric SE
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW