Valuation Legrand

Stocks

Real-time Euronext Paris Other stock markets 16:08:05 17/07/2026 BST			5-day change	1st Jan Change
135.25 ^EUR	-1.78%		-3.87%	+6.29%

03:46pm	Massachusetts Financial Services falls below 5% in Legrand
07-03	Europe moves in scattered fashion after the prior day's jump

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	35,994	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	8.1%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	40,632	40,523	39,837
Change	-	-25.7%	19.76%	3.69%	35.66%	8.3%	-0.27%	-1.69%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.8x	22.3x	20.4x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.4x	4x	3.6x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	2x	2.19x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.32x	3.05x	2.83x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.75x	3.43x	3.13x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.8x	14.3x	12.9x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.1x	16.4x	14.8x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26x	23.8x	21.4x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.85%	4.21%	4.67%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.733	3.008	3.28
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.98%	2.18%	2.38%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.551	6.174	6.749
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.2%	48.7%	48.6%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,839	11,802	12,740
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,565	2,838	3,077
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,245	2,470	2,688
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,459	1,624	1,798
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,638	4,529	3,843
Reference price ²	102.90	74.82	94.10	94.04	127.25	137.70	137.70	137.70
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	261,395	-	-
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.($)
LEGRAND	24.81x	3.75x	15.84x	1.98%	41.18B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	17.49x	2.36x	10.44x	2.91%	254B
SIEMENS AG	25.57x	2.98x	16.3x	2.08%	238B
SCHNEIDER ELECTRIC SE	28.45x	3.68x	17x	1.74%	170B
EATON CORPORATION PLC	34.07x	5.28x	22.49x	1.09%	154B
DELTA ELECTRONICS, INC.	46.91x	6.25x	27.05x	0.94%	153B
VERTIV HOLDINGS CO.	50.47x	8.08x	32.85x	0.08%	113B
DELTA ELECTRONICS (THAILAND)	99.52x	13.77x	72.06x	0.3%	113B
EMERSON ELECTRIC CO.	28.46x	4.69x	16.35x	1.59%	77.9B
AMETEK, INC.	32.76x	6.84x	21.31x	0.57%	54.39B
Average	38.85x	5.77x	25.17x	1.33%	136.85B
Weighted average by Cap.	36.36x	5.16x	23.36x	1.55%