Valuation LACROIX Group OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 18:27:13 15/08/2025 BST			5-day change	1st Jan Change
10.10 ^USD	+0.10%		-.--%	-

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	95.34	-	-
Change	-	-37.61%	10.82%	-68.45%	23.78%	75%	-	-
Enterprise Value (EV) ¹	306.5	266.3	254.1	158.5	143.2	170	158.4	151.3
Change	-	-13.1%	-4.6%	-37.62%	-9.67%	18.78%	-6.82%	-4.48%
P/E	8.1x	10.6x	32.7x	-1.3x	-1.37x	7.64x	5.87x	4.75x
PBR	1.31x	1.07x	0.78x	0.32x	0.61x	0.91x	0.81x	0.72x
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	0.21x	0.2x	0.19x
EV / Revenue	0.61x	0.38x	0.33x	0.25x	0.32x	0.37x	0.33x	0.3x
EV / EBITDA	9.91x	6.02x	6.11x	6.23x	4.2x	4.7x	3.98x	3.36x
EV / EBIT	17.8x	12.3x	14.2x	30.8x	6.78x	7.49x	6x	4.82x
EV / FCF	-12x	-14.8x	13.1x	12.6x	4.64x	12.1x	11.2x	11.9x
FCF Yield	-8.36%	-6.78%	7.65%	7.95%	21.5%	8.23%	8.9%	8.39%
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%	-	-	2.61%	5.96%	7.34%
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	20.30	20.30	20.30
Nbr of stocks (in thousands)	4,682	4,680	4,682	4,682	4,696	4,696	-	-
Announcement Date	23/03/22	28/03/23	02/04/24	31/03/25	31/03/26	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.81x	2.41x	10.66x	2.86%	258B
SIEMENS AG	25.52x	2.98x	16.27x	2.08%	237B
SCHNEIDER ELECTRIC SE	29.07x	3.76x	17.35x	1.7%	174B
EATON CORPORATION PLC	35.5x	5.48x	23.34x	1.05%	160B
DELTA ELECTRONICS, INC.	46.54x	6.2x	26.83x	0.94%	152B
VERTIV HOLDINGS CO.	52.27x	8.36x	34.03x	0.08%	117B
DELTA ELECTRONICS (THAILAND)	102.78x	14.16x	73.97x	0.29%	116B
EMERSON ELECTRIC CO.	27.89x	4.6x	16.06x	1.62%	76.31B
AMETEK, INC.	32.24x	6.73x	20.97x	0.58%	53.52B
Average	41.07x	6.08x	26.61x	1.25%	149.45B
Weighted average by Cap.	37.46x	5.31x	24.07x	1.52%