Valuation Legrand

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 26/06/2026 HKT			5-day change	1st Jan Change
144.95 ^EUR	-1.83%		-4.32%	+13.91%

06-25	European stocks climb on upbeat Micron outlook, AI rally resumes	RE
06-25	European shares hit record close with healthcare stocks leading broader rally	RE

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	37,889	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	13.79%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	42,519	42,386	41,702
Change	-	-25.7%	19.76%	3.69%	35.66%	13.33%	-0.31%	-1.61%
P/E	30.6x	20.1x	21.9x	21.3x	27x	26.4x	23.8x	21.8x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.64x	4.22x	3.81x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.6x	2.2x	2.43x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.51x	3.22x	2.99x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.94x	3.61x	3.29x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16.6x	15.1x	13.7x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	19.1x	17.3x	15.6x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	27.2x	24.9x	22.4x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.68%	4.02%	4.46%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.706	2.974	3.237
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.87%	2.05%	2.23%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.489	6.089	6.635
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.9%	48.8%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,780	11,752	12,664
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,554	2,803	3,033
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,230	2,453	2,667
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,454	1,614	1,782
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,630	4,497	3,813
Reference price ²	102.90	74.82	94.10	94.04	127.25	144.95	144.95	144.95
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	261,395	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LEGRAND	26.41x	3.94x	16.65x	1.87%	43.21B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.2x	2.5x	11.02x	2.8%	264B
SIEMENS AG	24.93x	2.97x	16.06x	2.11%	235B
SCHNEIDER ELECTRIC SE	29.59x	3.83x	17.74x	1.67%	177B
EATON CORPORATION PLC	34.84x	5.36x	22.84x	1.07%	156B
DELTA ELECTRONICS, INC.	44.37x	5.92x	25.49x	0.98%	147B
VERTIV HOLDINGS CO.	52.16x	8.35x	34.01x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	98.75x	13.87x	71.54x	0.3%	114B
EMERSON ELECTRIC CO.	29.44x	4.82x	16.85x	1.54%	80.37B
FUJIKURA LTD.	42.68x	6.72x	28.58x	0.94%	62.79B
Average	40.14x	5.83x	26.08x	1.34%	139.67B
Weighted average by Cap.	36.80x	5.21x	23.72x	1.54%