Valuation Rexel

Stocks

Market Closed - Euronext Paris 00:55:00 31/10/2026 HKT			5-day change	1st Jan Change
34.47 ^EUR	-1.60%		+5.64%	+2.62%

10-23	Rexel: Strong Q3 sales beat and second guidance upgrade
10-23	Rexel: Strong Q3 Beat and Second Guidance Upgrade

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,436	5,580	7,465	7,150	9,825	10,635	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	8.24%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	14,410	14,350	13,962
Change	-	-13.69%	33.93%	2.21%	29.3%	15.68%	-0.42%	-2.7%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	14.1x	11.7x	10.4x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.74x	1.66x	1.52x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.6x	0.6x	0.9x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.51x	0.46x	0.44x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.69x	0.63x	0.58x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	8.16x	7.2x	6.52x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	10.7x	9.26x	8.25x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	26.7x	20x	17x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	3.75%	4.99%	5.87%
Dividend per Share ²	0.75	1.2	1.2	1.2	1.2	1.207	1.287	1.373
Rate of return	4.21%	6.51%	4.84%	4.88%	3.57%	3.5%	3.73%	3.98%
EPS ²	1.96	3.04	2.57	1.13	1.99	2.436	2.947	3.305
Distribution rate	38.3%	39.5%	46.7%	106%	60.3%	49.6%	43.7%	41.6%
Net sales ¹	14,690	18,702	19,153	19,285	19,415	20,889	22,872	23,918
EBITDA ¹	1,207	1,722	1,647	1,516	1,552	1,766	1,994	2,142
EBIT ¹	906	1,368	1,300	1,132	1,158	1,345	1,549	1,693
Net income ¹	597.6	922.3	774.7	341	591.4	738.8	899.1	1,006
Net Debt ¹	2,718	1,458	1,962	2,484	2,631	3,776	3,715	3,327
Reference price ²	17.83	18.44	24.77	24.60	33.59	34.47	34.47	34.47
Nbr of stocks (in thousands)	304,893	302,604	301,362	290,666	292,507	308,517	-	-
Announcement Date	11/2/22	16/2/23	14/2/24	12/2/25	11/2/26	-	-	-

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.($)
REXEL	14.15x	0.69x	8.16x	3.5%	11.87B
SIEMENS AG	24.42x	2.91x	15.89x	2.1%	228B
SCHNEIDER ELECTRIC SE	24.76x	3.34x	15.31x	1.96%	156B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.1x	1.31x	6.18x	4.19%	163B
EATON CORPORATION PLC	32.87x	4.91x	20.63x	1.19%	144B
DELTA ELECTRONICS, INC.	35.04x	4.44x	20.62x	1.19%	106B
JOHNSON CONTROLS INTERNATIONAL PLC	31.22x	3.88x	20.83x	1.09%	90.27B
EMERSON ELECTRIC CO.	33.64x	5.42x	18.87x	1.34%	92B
TRANE TECHNOLOGIES PLC	27.09x	3.85x	19.14x	1%	89.75B
VERTIV HOLDINGS CO.	36.64x	6.05x	24.09x	0.11%	89.53B
Average	27.19x	3.68x	16.97x	1.77%	117B
Weighted average by Cap.	27.04x	3.69x	16.89x	1.82%