Valuation Legrand Liquidnet

Stocks

Delayed Liquidnet			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

08-12	Europe ends in the red after US inflation report
08-05	U.S. Futures Higher, Oil Holds Around $80 on Hopes for Imminent Hormuz Reopening	DJ

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	35,297	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	6.01%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	40,153	39,693	39,248
Change	-	-25.7%	19.76%	3.69%	35.66%	7.02%	-1.15%	-1.12%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.4x	21.5x	19.4x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.31x	3.87x	3.48x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.6x	1.7x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.19x	2.92x	2.69x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.63x	3.29x	2.99x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.5x	13.8x	12.4x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.8x	15.8x	14.3x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.9x	22.8x	20.4x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.87%	4.38%	4.9%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.725	3.051	3.346
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.02%	2.27%	2.49%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.526	6.255	6.95
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.8%	48.1%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,068	12,073	13,107
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,596	2,885	3,152
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,260	2,507	2,754
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,462	1,651	1,856
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,397	3,951
Reference price ²	102.90	74.82	94.10	94.04	127.25	134.65	134.65	134.65
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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.57x	2.45x	11x	2.76%	268B
SIEMENS AG	25.66x	3.02x	16.46x	2.04%	248B
SCHNEIDER ELECTRIC SE	31.07x	3.98x	18.39x	1.57%	193B
EATON CORPORATION PLC	37.45x	5.47x	23.37x	1.03%	161B
DELTA ELECTRONICS, INC.	42.48x	5.7x	25.42x	1%	142B
VERTIV HOLDINGS CO.	43.8x	7.21x	29.03x	0.1%	102B
DELTA ELECTRONICS (THAILAND)	92.97x	11.86x	65.99x	0.34%	99.91B
EMERSON ELECTRIC CO.	31.69x	5.12x	17.8x	1.43%	86.3B
FUJIKURA LTD.	30.83x	5.43x	20.22x	1.26%	55.72B
Average	39.39x	5.58x	25.30x	1.28%	150.68B
Weighted average by Cap.	35.11x	4.82x	22.25x	1.54%