Valuation LACROIX Group

Stocks

Real-time Euronext Paris Other stock markets 22:48:05 19/06/2026 HKT			5-day change	1st Jan Change
19.85 ^EUR	+2.06%		+11.52%	+71.12%

05-12	Lacroix gains momentum
05-12	Atos, Fnac Darty, Chargeurs... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	201.8	125.9	139.5	44.01	54.48	91.34	-	-
Change	-	-37.61%	10.82%	-68.45%	23.78%	67.67%	-	-
Enterprise Value (EV) ¹	306.5	266.3	254.1	158.5	143.2	166	154.4	147.3
Change	-	-13.1%	-4.6%	-37.62%	-9.67%	15.99%	-6.99%	-4.6%
P/E	8.1x	10.6x	32.7x	-1.3x	-1.37x	7.32x	5.62x	4.56x
PBR	1.31x	1.07x	0.78x	0.32x	0.61x	0.88x	0.77x	0.69x
PEG	-	-0.2x	-0.5x	0x	-0.1x	-0x	0.2x	0.2x
Capitalization / Revenue	0.4x	0.18x	0.18x	0.07x	0.12x	0.2x	0.19x	0.18x
EV / Revenue	0.61x	0.38x	0.33x	0.25x	0.32x	0.36x	0.32x	0.29x
EV / EBITDA	9.91x	6.02x	6.11x	6.23x	4.2x	4.59x	3.88x	3.27x
EV / EBIT	17.8x	12.3x	14.2x	30.8x	6.78x	7.31x	5.85x	4.69x
EV / FCF	-12x	-14.8x	13.1x	12.6x	4.64x	11.9x	11x	11.6x
FCF Yield	-8.36%	-6.78%	7.65%	7.95%	21.5%	8.43%	9.13%	8.62%
Dividend per Share ²	0.85	0.8	0.7	-	-	0.53	1.21	1.49
Rate of return	1.97%	2.97%	2.35%	-	-	2.72%	6.22%	7.66%
EPS ²	5.32	2.53	0.91	-7.21	-8.45	2.658	3.46	4.27
Distribution rate	16%	31.6%	76.9%	-	-	19.9%	35%	34.9%
Net sales ¹	501.4	707.8	761.2	635.6	445.5	457.3	480.2	503.5
EBITDA ¹	30.94	44.26	41.55	25.45	34.1	36.2	39.8	45
EBIT ¹	17.2	21.7	17.85	5.151	21.1	22.7	26.4	31.4
Net income ¹	21.61	11.9	4.268	-33.76	-39.7	12.4	16.2	20
Net Debt ¹	104.7	140.4	114.6	114.5	88.68	74.7	63.1	56
Reference price ²	43.10	26.90	29.80	9.40	11.60	19.45	19.45	19.45
Nbr of stocks (in thousands)	4,682	4,680	4,682	4,682	4,696	4,696	-	-
Announcement Date	23/3/22	28/3/23	2/4/24	31/3/25	31/3/26	-	-	-

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.($)
LACROIX GROUP	7.32x	0.36x	4.59x	2.72%	105M
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.77x	2.59x	11.42x	2.73%	273B
SIEMENS AG	25.79x	3.05x	16.53x	2.03%	245B
SCHNEIDER ELECTRIC SE	31.1x	4.03x	18.6x	1.58%	188B
DELTA ELECTRONICS, INC.	51.75x	7.07x	30.41x	0.83%	177B
EATON CORPORATION PLC	36.54x	5.62x	23.76x	1.02%	164B
DELTA ELECTRONICS (THAILAND)	112.44x	15.79x	81.49x	0.27%	132B
VERTIV HOLDINGS CO.	57.15x	9.16x	37.28x	0.08%	128B
EMERSON ELECTRIC CO.	30.92x	5.03x	17.59x	1.47%	84.38B
AMETEK, INC.	32.79x	6.96x	21.68x	0.57%	54.42B
Average	40.46x	5.97x	26.33x	1.33%	144.47B
Weighted average by Cap.	40.78x	5.84x	26.36x	1.42%