|
Market Closed -
Euronext Paris
16:35:29 21/08/2026 BST
|
After hours 16:54:01 | |||
| 35.79 EUR | -0.03% |
|
35.80 | +0.01% |
| 08-18 | Squeezed at home, constrained in the US: China's retail pivot to Europe |  |
| 08-17 | AlphaValue/Baader Europe Upgrades Rexel to Add, Trims PT | MT |
Company Valuation: Rexel
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,436 | 5,580 | 7,465 | 7,150 | 9,825 | 10,533 | - | - |
| Change | - | 2.64% | 33.78% | -4.21% | 37.41% | 7.2% | - | - |
| Enterprise Value (EV) 1 | 8,154 | 7,038 | 9,426 | 9,634 | 12,457 | 14,469 | 14,242 | 13,915 |
| Change | - | -13.69% | 33.93% | 2.21% | 29.3% | 16.16% | -1.57% | -2.29% |
| P/E | 9.1x | 6.07x | 9.64x | 21.8x | 16.9x | 14.9x | 12.7x | 11.3x |
| PBR | 1.19x | 1.06x | 1.35x | 1.31x | 1.79x | 1.84x | 1.71x | 1.58x |
| PEG | - | 0.1x | -0.6x | -0.4x | 0.2x | 0.7x | 0.7x | 1x |
| Capitalization / Revenue | 0.37x | 0.3x | 0.39x | 0.37x | 0.51x | 0.51x | 0.48x | 0.46x |
| EV / Revenue | 0.56x | 0.38x | 0.49x | 0.5x | 0.64x | 0.7x | 0.65x | 0.61x |
| EV / EBITDA | 6.76x | 4.09x | 5.72x | 6.36x | 8.02x | 8.48x | 7.69x | 7.03x |
| EV / EBIT | 9x | 5.14x | 7.25x | 8.51x | 10.8x | 11.2x | 9.96x | 8.96x |
| EV / FCF | 19.2x | 14x | 16.6x | 19x | 30.7x | 20.2x | 19.6x | 18.7x |
| FCF Yield | 5.22% | 7.14% | 6.02% | 5.25% | 3.26% | 4.95% | 5.09% | 5.34% |
| Dividend per Share 2 | 0.75 | 1.2 | 1.2 | 1.2 | 1.2 | 1.213 | 1.286 | 1.369 |
| Rate of return | 4.21% | 6.51% | 4.84% | 4.88% | 3.57% | 3.39% | 3.59% | 3.82% |
| EPS 2 | 1.96 | 3.04 | 2.57 | 1.13 | 1.99 | 2.398 | 2.824 | 3.158 |
| Distribution rate | 38.3% | 39.5% | 46.7% | 106% | 60.3% | 50.6% | 45.6% | 43.3% |
| Net sales 1 | 14,690 | 18,702 | 19,153 | 19,285 | 19,415 | 20,554 | 21,754 | 22,742 |
| EBITDA 1 | 1,207 | 1,722 | 1,647 | 1,516 | 1,552 | 1,706 | 1,852 | 1,978 |
| EBIT 1 | 906 | 1,368 | 1,300 | 1,132 | 1,158 | 1,290 | 1,430 | 1,552 |
| Net income 1 | 597.6 | 922.3 | 774.7 | 341 | 591.4 | 710 | 829 | 921.7 |
| Net Debt 1 | 2,718 | 1,458 | 1,962 | 2,484 | 2,631 | 3,937 | 3,709 | 3,382 |
| Reference price 2 | 17.83 | 18.44 | 24.77 | 24.60 | 33.59 | 35.80 | 35.80 | 35.80 |
| Nbr of stocks (in thousands) | 304,893 | 302,604 | 301,362 | 290,666 | 292,507 | 294,212 | - | - |
| Announcement Date | 11/02/22 | 16/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.93x | 0.7x | 8.48x | 3.39% | 12.3B | |
| 20.61x | 0.82x | 11.73x | 0.59% | 16.48B | |
| 10.41x | - | - | 3.48% | 951M | |
| 82.29x | - | - | - | 848M | |
| 13.48x | - | - | 2.26% | 764M | |
| 17.07x | 1.31x | 9.68x | 2.93% | 419M | |
| Average | 26.47x | 0.94x | 9.96x | 2.53% | 5.29B | |
| Weighted average by Cap. | 19.53x | 0.78x | 10.33x | 1.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RXL Stock
- Valuation Rexel
Select your edition
All financial news and data tailored to specific country editions
