Valuation Legrand OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:23:56 2026-06-09 EDT			5-day change	1st Jan Change
161.33 ^USD	-9.75%		-9.75%	+8.79%

06-12	European stocks rally as oil falls on hopes for US-Iran deal	RE
06-10	Legrand Buys US-based Girtz Industries	MT

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	34,909	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	4.84%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	39,359	39,014	38,602
Change	-	-25.7%	19.76%	3.69%	35.66%	4.9%	-0.88%	-1.06%
P/E Ratio	30.6x	20.1x	21.9x	21.3x	27x	24.5x	22.2x	20.3x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.28x	3.9x	3.52x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.5x	2.1x	2.18x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.26x	3.01x	2.79x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.68x	3.36x	3.09x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.5x	14.1x	12.9x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.8x	16.1x	14.7x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.2x	23.3x	21.2x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.96%	4.3%	4.71%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.693	2.952	3.209
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.02%	2.21%	2.4%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.456	6.024	6.585
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.4%	49%	48.7%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	10,694	11,613	12,494
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,533	2,768	2,990
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,214	2,427	2,634
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,444	1,597	1,764
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,450	4,105	3,692
Reference price ²	102.90	74.82	94.10	94.04	127.25	133.55	133.55	133.55
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.($)
SIEMENS AG	24.65x	2.94x	15.91x	2.13%	236B
DELTA ELECTRONICS, INC.	53.32x	7.29x	31.35x	0.8%	182B
SCHNEIDER ELECTRIC SE	28.35x	3.7x	17.07x	1.73%	173B
EATON CORPORATION PLC	33.91x	5.25x	22.2x	1.1%	152B
DELTA ELECTRONICS (THAILAND)	117.96x	16.57x	85.51x	0.25%	138B
VERTIV HOLDINGS CO.	51.97x	8.33x	33.88x	0.08%	116B
EMERSON ELECTRIC CO.	29.35x	4.81x	16.81x	1.54%	80.13B
AMETEK, INC.	31.37x	6.56x	20.42x	0.6%	52.06B
ROCKWELL AUTOMATION, INC.	37.08x	6.02x	24.94x	1.23%	51.11B
Average	45.33x	6.83x	29.79x	1.05%	131.17B
Weighted average by Cap.	45.59x	6.57x	29.85x	1.17%