Valuation Legrand BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:44:26 2026-07-10 EDT			5-day change	1st Jan Change
140.70 ^EUR	-0.25%		-1.18%	+12.12%

07-03	Europe moves in scattered fashion after the prior day's jump
07-03	Europe broadly cautious with Wall Street closed

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	36,778	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	10.46%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,461	41,331	40,671
Change	-	-25.7%	19.76%	3.69%	35.66%	10.51%	-0.31%	-1.6%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.4x	22.8x	20.8x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.5x	4.08x	3.68x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	2x	2.16x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.39x	3.11x	2.88x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.83x	3.49x	3.18x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16x	14.5x	13.2x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.4x	16.7x	15.1x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.5x	24.2x	21.9x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.77%	4.12%	4.57%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.733	3.008	3.28
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.94%	2.14%	2.33%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.541	6.18	6.776
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.7%	48.4%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,835	11,831	12,783
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,586	2,848	3,077
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,247	2,476	2,700
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,456	1,625	1,805
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,682	4,553	3,893
Reference price ²	102.90	74.82	94.10	94.04	127.25	140.70	140.70	140.70
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	261,395	-	-
Announcement Date	2/10/22	2/9/23	2/15/24	2/13/25	2/12/26	-	-	-

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)	17.93x	2.44x	10.77x	2.84%	260B
SIEMENS AG	25.86x	3.02x	16.35x	2.06%	241B
SCHNEIDER ELECTRIC SE	29.06x	3.76x	17.34x	1.7%	173B
EATON CORPORATION PLC	34.9x	5.39x	22.98x	1.06%	158B
DELTA ELECTRONICS, INC.	46.27x	6.16x	26.67x	0.95%	152B
VERTIV HOLDINGS CO.	55.59x	8.9x	36.21x	0.08%	124B
DELTA ELECTRONICS (THAILAND)	100.89x	14.1x	73.07x	0.3%	116B
EMERSON ELECTRIC CO.	28.26x	4.65x	16.26x	1.6%	77.18B
AMETEK, INC.	32.16x	6.71x	20.9x	0.58%	53.4B
Average	41.21x	6.13x	26.73x	1.24%	150.47B
Weighted average by Cap.	37.62x	5.36x	24.18x	1.51%