Valuation LACROIX Group OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 13:27:13 2025-08-15 EDT			5-day change	1st Jan Change
10.10 ^USD	+0.10%		-.--%	-

05-12	Lacroix gains momentum
05-12	Atos, Fnac Darty, Chargeurs... stocks to watch today in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	201.8	125.9	139.5	44.01	54.48	80.78	-	-
Change	-	-37.61%	10.82%	-68.45%	23.78%	48.27%	-	-
Enterprise Value (EV) ¹	306.5	266.3	254.1	158.5	143.2	155.5	143.9	136.8
Change	-	-13.1%	-4.6%	-37.62%	-9.67%	8.61%	-7.46%	-4.93%
P/E	8.1x	10.6x	32.7x	-1.3x	-1.37x	6.47x	4.97x	4.03x
PBR	1.31x	1.07x	0.78x	0.32x	0.61x	0.77x	0.69x	0.61x
PEG	-	-0.2x	-0.5x	0x	-0.1x	-0x	0.2x	0.2x
Capitalization / Revenue	0.4x	0.18x	0.18x	0.07x	0.12x	0.18x	0.17x	0.16x
EV / Revenue	0.61x	0.38x	0.33x	0.25x	0.32x	0.34x	0.3x	0.27x
EV / EBITDA	9.91x	6.02x	6.11x	6.23x	4.2x	4.29x	3.62x	3.04x
EV / EBIT	17.8x	12.3x	14.2x	30.8x	6.78x	6.85x	5.45x	4.36x
EV / FCF	-12x	-14.8x	13.1x	12.6x	4.64x	11.1x	10.2x	10.8x
FCF Yield	-8.36%	-6.78%	7.65%	7.95%	21.5%	9%	9.8%	9.29%
Dividend per Share ²	0.85	0.8	0.7	-	-	0.53	1.21	1.49
Rate of return	1.97%	2.97%	2.35%	-	-	3.08%	7.03%	8.66%
EPS ²	5.32	2.53	0.91	-7.21	-8.45	2.658	3.46	4.27
Distribution rate	16%	31.6%	76.9%	-	-	19.9%	35%	34.9%
Net sales ¹	501.4	707.8	761.2	635.6	445.5	457.3	480.2	503.5
EBITDA ¹	30.94	44.26	41.55	25.45	34.1	36.2	39.8	45
EBIT ¹	17.2	21.7	17.85	5.151	21.1	22.7	26.4	31.4
Net income ¹	21.61	11.9	4.268	-33.76	-39.7	12.4	16.2	20
Net Debt ¹	104.7	140.4	114.6	114.5	88.68	74.7	63.1	56
Reference price ²	43.10	26.90	29.80	9.40	11.60	17.20	17.20	17.20
Nbr of stocks (in thousands)	4,682	4,680	4,682	4,682	4,696	4,696	-	-
Announcement Date	3/23/22	3/28/23	4/2/24	3/31/25	3/31/26	-	-	-

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)	17.24x	2.33x	10.29x	2.96%	250B
SIEMENS AG	25.08x	2.94x	15.93x	2.12%	233B
SCHNEIDER ELECTRIC SE	28.39x	3.68x	16.97x	1.74%	169B
EATON CORPORATION PLC	34.3x	5.32x	22.68x	1.08%	155B
DELTA ELECTRONICS, INC.	46.39x	6.18x	26.74x	0.95%	152B
VERTIV HOLDINGS CO.	54.43x	8.73x	35.54x	0.08%	122B
DELTA ELECTRONICS (THAILAND)	96.98x	13.55x	70.23x	0.31%	111B
EMERSON ELECTRIC CO.	28.01x	4.61x	16.12x	1.62%	76.44B
AMETEK, INC.	31.93x	6.67x	20.78x	0.59%	53.02B
Average	40.31x	6.00x	26.14x	1.27%	146.88B
Weighted average by Cap.	36.75x	5.24x	23.61x	1.54%