Valuation Rexel

Stocks

Market Closed - Euronext Paris 16:55:00 11/09/2026 BST			5-day change	1st Jan Change
36.51 ^EUR	+1.14%		+1.08%	+8.69%

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	10,742	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	9.33%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	14,678	14,451	14,124
Change	-	-13.69%	33.93%	2.21%	29.3%	17.83%	-1.55%	-2.26%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	15.2x	12.9x	11.6x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.88x	1.74x	1.61x
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	0.52x	0.49x	0.47x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.71x	0.66x	0.62x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	8.6x	7.8x	7.14x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	11.4x	10.1x	9.1x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	20.5x	19.9x	19x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	4.88%	5.02%	5.26%
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%	3.32%	3.52%	3.75%
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	36.51	36.51	36.51
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	15.22x	0.71x	8.6x	3.32%	12.47B
WESCO INTERNATIONAL, INC.	21.72x	0.85x	12.22x	0.56%	17.36B
TOTECH CORPORATION	11.63x	-	-	3.11%	1.1B
SENSHU ELECTRIC CO.,LTD.	13.54x	-	-	2.19%	864M
SOLOMON TECHNOLOGY CORPORATION	66.67x	-	-	-	694M
IPD GROUP LIMITED	16.1x	1.24x	9.14x	3.11%	397M
Average	24.15x	0.93x	9.99x	2.46%	5.48B
Weighted average by Cap.	19.59x	0.80x	10.69x	1.79%