Valuation Legrand

Stocks

Market Closed - Euronext Paris 23:55:00 23/10/2026 HKT			5-day change	1st Jan Change
124.10 ^EUR	+0.36%		-7.18%	-2.48%

10-20	Legrand Launches Starline T5 Doublebar Track Busway and High-Capacity Plug-In Unit	CI
10-20	AI concerns weigh on Siemens & Co despite ABB's record orders	DP

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	32,531	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	-2.3%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	37,518	37,159	36,758
Change	-	-25.7%	19.76%	3.69%	35.66%	-0%	-0.96%	-1.08%
P/E	30.6x	20.1x	21.9x	21.3x	27x	22.4x	19.3x	17.2x
PBR	4.81x	3.01x	3.74x	3.29x	4.65x	3.95x	3.54x	3.17x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.3x	1.2x	1.4x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	2.94x	2.63x	2.41x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.39x	3.01x	2.72x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	14.3x	12.5x	11.2x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	16.6x	14.3x	12.7x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	24.1x	21x	18.9x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	4.15%	4.77%	5.3%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.696	3.099	3.511
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.18%	2.51%	2.84%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.524	6.406	7.204
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	48.8%	48.4%	48.7%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,061	12,363	13,504
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,618	2,976	3,268
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,257	2,592	2,890
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,457	1,702	1,907
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,987	4,628	4,227
Reference price ²	102.90	74.82	94.10	94.04	127.25	123.65	123.65	123.65
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.($)
LEGRAND	22.38x	3.38x	14.28x	2.18%	36.31B
SIEMENS AG	23.51x	2.82x	15.47x	2.18%	220B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	11.37x	1.21x	5.62x	4.42%	154B
SCHNEIDER ELECTRIC SE	24.3x	3.21x	14.68x	1.97%	149B
EATON CORPORATION PLC	32.79x	4.89x	20.58x	1.2%	143B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	29.62x	4.26x	20.9x	0.91%	98.75B
JOHNSON CONTROLS INTERNATIONAL PLC	29.88x	3.73x	20.06x	1.14%	86.62B
EMERSON ELECTRIC CO.	32.84x	5.28x	18.39x	1.38%	89.41B
DELTA ELECTRONICS (THAILAND)	84.16x	10.41x	59.51x	0.37%	86.56B
Average	32.93x	4.43x	21.24x	1.7%	118.81B
Weighted average by Cap.	30.77x	4.09x	19.67x	1.86%