Valuation Legrand Boerse Muenchen

Stocks

Market Closed - Boerse Muenchen 21:44:21 01/10/2026 BST			5-day change	1st Jan Change
140.30 ^EUR	-0.57%		+2.39%	+10.67%

09-29	A strong 10-year run for Legrand, ideally positioned for the next cycle
09-29	Stocks Defy the Pressure

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	36,634	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	10.02%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,593	41,040	40,549
Change	-	-25.7%	19.76%	3.69%	35.66%	10.86%	-1.33%	-1.2%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.5x	22.3x	19.9x
PBR	4.81x	3.01x	3.74x	3.29x	4.65x	4.47x	4.02x	3.6x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.5x	1.6x	1.7x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.31x	2.99x	2.76x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.76x	3.35x	3.05x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.9x	14x	12.7x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.4x	16x	14.4x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.7x	23.3x	21x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.75%	4.29%	4.75%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.716	3.067	3.376
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.94%	2.19%	2.42%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.487	6.275	7.021
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.5%	48.9%	48.1%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,055	12,267	13,297
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,617	2,939	3,204
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,255	2,557	2,816
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,463	1,677	1,866
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,959	4,406	3,915
Reference price ²	102.90	74.82	94.10	94.04	127.25	139.75	139.75	139.75
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	10/02/22	09/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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	25.32x	3.01x	16.43x	2.03%	240B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	14.05x	1.74x	7.85x	3.64%	204B
SCHNEIDER ELECTRIC SE	30.69x	3.93x	18.15x	1.59%	186B
EATON CORPORATION PLC	38.23x	5.65x	23.73x	1.03%	167B
DELTA ELECTRONICS, INC.	46.12x	6.19x	27.68x	1.07%	154B
TRANE TECHNOLOGIES PLC	29.9x	4.3x	21.07x	0.9%	99.45B
DELTA ELECTRONICS (THAILAND)	92.68x	11.48x	65.59x	0.34%	95.8B
VERTIV HOLDINGS CO.	39.94x	6.56x	26.34x	0.1%	92.9B
JOHNSON CONTROLS INTERNATIONAL PLC	31.06x	3.87x	20.76x	1.09%	90.04B
Average	38.67x	5.19x	25.29x	1.31%	147.71B
Weighted average by Cap.	34.99x	4.66x	22.45x	1.57%