Valuation Legrand Boerse Muenchen

Stocks

Real-time Boerse Muenchen 14:13:10 11/09/2026 BST			5-day change	1st Jan Change
140.85 ^EUR	+1.08%		+1.63%	+10.00%

09-09	BofA Lifts Price Objective, Estimates for Legrand on Data Center Demand Boom	MT
09-08	Oil Is Back in Charge

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	36,568	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	9.83%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,425	40,962	40,514
Change	-	-25.7%	19.76%	3.69%	35.66%	10.41%	-1.12%	-1.09%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.3x	22.1x	20x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.46x	4.01x	3.6x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.5x	1.6x	1.9x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.31x	3x	2.78x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.75x	3.36x	3.08x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.9x	14x	12.8x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.4x	16.2x	14.7x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.7x	23.3x	21.1x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.74%	4.28%	4.75%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.737	3.071	3.356
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.96%	2.2%	2.41%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.52	6.303	6.968
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.6%	48.7%	48.2%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,034	12,208	13,149
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,607	2,922	3,163
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,253	2,536	2,761
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,467	1,677	1,858
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,394	3,946
Reference price ²	102.90	74.82	94.10	94.04	127.25	139.50	139.50	139.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIEMENS AG	23.76x	2.86x	15.65x	2.18%	230B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	16.31x	2.1x	9.41x	3.1%	236B
SCHNEIDER ELECTRIC SE	30.21x	3.88x	17.91x	1.61%	188B
EATON CORPORATION PLC	36.34x	5.42x	22.99x	1.05%	159B
DELTA ELECTRONICS, INC.	40.83x	5.47x	24.49x	1.22%	137B
DELTA ELECTRONICS (THAILAND)	95.37x	12.01x	68.18x	0.33%	101B
VERTIV HOLDINGS CO.	41.07x	6.75x	27.15x	0.1%	95.53B
EMERSON ELECTRIC CO.	30.36x	4.93x	17.15x	1.49%	82.76B
FUJIKURA LTD.	28.25x	5.18x	19.09x	1.44%	56.01B
Average	38.06x	5.40x	24.67x	1.39%	142.94B
Weighted average by Cap.	34.25x	4.71x	21.92x	1.65%