|
End-of-day quote
Xetra
2026-10-09
|
5-day change | 1st Jan Change | ||
| 137.00 EUR | -2.11% |
|
-3.42% | +7.45% |
| 10-14 | Barclays sees strong earnings season for industrial sector, highlights Sandvik and Alfa Laval | FW |
| 10-06 | AlphaValue/Baader Europe Upgrades Legrand to Add | MT |
Company Valuation: Legrand SA
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 | 35,480 | - | - |
| Change | - | -27.31% | 23.63% | -0.06% | 35.07% | 6.56% | - | - |
| Enterprise Value (EV) 1 | 29,973 | 22,271 | 26,673 | 27,658 | 37,519 | 40,467 | 40,114 | 39,723 |
| Change | - | -25.7% | 19.76% | 3.69% | 35.66% | 7.86% | -0.87% | -0.97% |
| P/E | 30.6x | 20.1x | 21.9x | 21.3x | 27x | 24.5x | 21.1x | 18.8x |
| PBR | 4.81x | 3.01x | 3.74x | 3.29x | 4.65x | 4.33x | 3.88x | 3.47x |
| 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 | 3.21x | 2.87x | 2.64x |
| EV / Revenue | 4.29x | 2.67x | 3.17x | 3.2x | 3.96x | 3.66x | 3.25x | 2.95x |
| EV / EBITDA | 18.2x | 12x | 13.6x | 13.5x | 16.6x | 15.5x | 13.5x | 12.2x |
| EV / EBIT | 20.9x | 13.1x | 15.1x | 15.6x | 19.1x | 17.9x | 15.5x | 13.8x |
| EV / FCF | 31.5x | 21.5x | 16.8x | 21.4x | 28.2x | 26x | 22.6x | 20.4x |
| FCF Yield | 3.18% | 4.65% | 5.94% | 4.67% | 3.55% | 3.85% | 4.42% | 4.9% |
| 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% | 1.99% | 2.29% | 2.59% |
| 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 | 135.35 | 135.35 | 135.35 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.36x | 2.99x | 16.31x | 2.04% | 236B | |
| 14.04x | 1.74x | 7.82x | 3.64% | 203B | |
| 27.61x | 3.6x | 16.47x | 1.76% | 167B | |
| 38.26x | 5.61x | 23.55x | 1.03% | 166B | |
| 43.45x | 5.81x | 26x | 1.14% | 143B | |
| 31.56x | 4.54x | 22.25x | 0.85% | 105B | |
| 94.12x | 11.66x | 66.62x | 0.33% | 97.31B | |
| 32.7x | 4.05x | 21.77x | 1.04% | 94.78B | |
| 39.19x | 6.46x | 25.94x | 0.1% | 91.35B | |
| Average | 38.48x | 5.16x | 25.19x | 1.33% | 144.85B | |
| Weighted average by Cap. | 34.66x | 4.61x | 22.31x | 1.59% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- LR Stock
- LRC Stock
- Valuation Legrand SA
Select your edition
All financial news and data tailored to specific country editions
