Valuation Rexel

Stocks

Market Closed - Euronext Paris 16:55:00 15/09/2026 BST			After hours 18:44:38
35.52 ^EUR	+0.74%		35.58	+0.15%

08-31	Three board appointments ahead of the AkzoNobel-Axalta merger
08-18	Squeezed at home, constrained in the US: China's retail pivot to Europe

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	10,374	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	5.58%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	14,306	14,072	13,742
Change	-	-13.69%	33.93%	2.21%	29.3%	14.84%	-1.63%	-2.35%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	14.6x	12.4x	11.1x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.81x	1.68x	1.55x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.7x	0.7x	0.9x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.5x	0.48x	0.46x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.7x	0.65x	0.6x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	8.37x	7.58x	6.93x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	11.1x	9.82x	8.83x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	20x	19.4x	18.5x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	5.01%	5.15%	5.41%
Dividend per Share ²	0.75	1.2	1.2	1.2	1.2	1.213	1.29	1.373
Rate of return	4.21%	6.51%	4.84%	4.88%	3.57%	3.44%	3.66%	3.9%
EPS ²	1.96	3.04	2.57	1.13	1.99	2.409	2.834	3.169
Distribution rate	38.3%	39.5%	46.7%	106%	60.3%	50.3%	45.5%	43.3%
Net sales ¹	14,690	18,702	19,153	19,285	19,415	20,558	21,759	22,748
EBITDA ¹	1,207	1,722	1,647	1,516	1,552	1,710	1,856	1,983
EBIT ¹	906	1,368	1,300	1,132	1,158	1,294	1,433	1,556
Net income ¹	597.6	922.3	774.7	341	591.4	714	832.9	926.2
Net Debt ¹	2,718	1,458	1,962	2,484	2,631	3,932	3,698	3,368
Reference price ²	17.83	18.44	24.77	24.60	33.59	35.26	35.26	35.26
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

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.($)
REXEL	14.64x	0.7x	8.37x	3.44%	11.97B
WESCO INTERNATIONAL, INC.	20.53x	0.82x	11.69x	0.59%	16.41B
TOTECH CORPORATION	11.64x	-	-	3.11%	1.09B
SENSHU ELECTRIC CO.,LTD.	13.29x	-	-	2.23%	843M
SOLOMON TECHNOLOGY CORPORATION	65.89x	-	-	-	682M
IPD GROUP LIMITED	15.89x	1.22x	9.03x	3.15%	390M
Average	23.65x	0.91x	9.70x	2.5%	5.23B
Weighted average by Cap.	18.71x	0.77x	10.27x	1.87%