Valuation Legrand SA OTC Markets

Stocks

Market Closed - OTC Markets 15:59:39 2026-10-15 EDT			5-day change	1st Jan Change
30.24 ^USD	+0.87%		-2.17%	+1.99%

10-15	GL Events puts on a show, tech loses its footing
10-15	European shares hit more than two-week high as sturdy earnings lift sentiment	RE

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	35,048	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	5.26%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	40,034	39,681	39,291
Change	-	-25.7%	19.76%	3.69%	35.66%	6.7%	-0.88%	-0.98%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.2x	20.9x	18.6x
PBR	4.81x	3.01x	3.74x	3.29x	4.65x	4.27x	3.83x	3.43x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.3x	1.5x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.17x	2.84x	2.6x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.62x	3.21x	2.92x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.3x	13.4x	12.1x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	17.7x	15.3x	13.7x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	25.7x	22.4x	20.2x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.89%	4.47%	4.96%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.696	3.099	3.511
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	2.02%	2.32%	2.63%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.524	6.406	7.204
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	48.8%	48.4%	48.7%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,061	12,346	13,463
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,619	2,969	3,252
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,258	2,586	2,875
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,458	1,696	1,892
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,987	4,634	4,243
Reference price ²	102.90	74.82	94.10	94.04	127.25	133.70	133.70	133.70
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
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	25.38x	3x	16.34x	2.03%	235B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	13.6x	1.67x	7.51x	3.76%	196B
SCHNEIDER ELECTRIC SE	27.61x	3.6x	16.47x	1.76%	166B
EATON CORPORATION PLC	36.52x	5.38x	22.59x	1.08%	159B
DELTA ELECTRONICS, INC.	43.7x	5.84x	26.15x	1.14%	144B
TRANE TECHNOLOGIES PLC	31.12x	4.48x	21.94x	0.87%	104B
DELTA ELECTRONICS (THAILAND)	93.4x	11.57x	66.11x	0.34%	96.23B
JOHNSON CONTROLS INTERNATIONAL PLC	31.85x	3.96x	21.26x	1.07%	92.34B
EMERSON ELECTRIC CO.	33x	5.31x	18.48x	1.37%	89.85B
Average	37.35x	4.98x	24.09x	1.49%	142.42B
Weighted average by Cap.	33.88x	4.48x	21.57x	1.71%