Valuation Legrand CBOE

Stocks

Real-time CBOE 16:00:31 25/09/2026 HKT			5-day change	1st Jan Change
136.65 ^EUR	+1.60%		-1.32%	+5.76%

09-24	RBC Maintains Legrand at Outperform	MT
09-15	New trades in European portfolio

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	40,138	39,659	39,200
Change	-	-25.7%	19.76%	3.69%	35.66%	6.98%	-1.19%	-1.16%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.4x	21.3x	19.3x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.3x	3.85x	3.46x
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	3.2x	2.89x	2.69x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.64x	3.25x	2.99x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.3x	13.5x	12.3x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.8x	15.6x	14.2x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.4x	22.6x	20.3x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.94%	4.42%	4.92%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.727	3.062	3.345
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.03%	2.27%	2.49%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.509	6.305	6.972
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.5%	48.6%	48%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,031	12,193	13,110
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,622	2,939	3,178
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,254	2,539	2,763
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,463	1,676	1,859
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,854	4,375	3,917
Reference price ²	102.90	74.82	94.10	94.04	127.25	134.60	134.60	134.60
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	10/2/22	9/2/23	15/2/24	13/2/25	12/2/26	-	-	-

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.($)
SIEMENS AG	25.22x	3.02x	16.49x	2.05%	240B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.17x	1.76x	7.94x	3.61%	205B
SCHNEIDER ELECTRIC SE	30.44x	3.91x	18.04x	1.6%	185B
EATON CORPORATION PLC	38.98x	5.79x	24.38x	1%	171B
DELTA ELECTRONICS, INC.	46.61x	6.26x	28.04x	1.06%	156B
VERTIV HOLDINGS CO.	40.6x	6.68x	26.83x	0.1%	94.44B
DELTA ELECTRONICS (THAILAND)	91.52x	11.35x	64.94x	0.34%	94.93B
EMERSON ELECTRIC CO.	31.95x	5.16x	17.96x	1.42%	87.09B
AMETEK, INC.	33.81x	7.29x	22.88x	0.55%	56.8B
Average	39.26x	5.69x	25.28x	1.3%	143.36B
Weighted average by Cap.	35.45x	4.92x	22.49x	1.6%