Valuation Rexel

Stocks

Market Closed - Euronext Paris 12:55:00 2026-10-28 EDT			5-day change	1st Jan Change
34.39 ^EUR	+1.33%		+5.10%	+2.38%

10-23	Rexel: Strong Q3 sales beat and second guidance upgrade
10-23	Rexel: Strong Q3 Beat and Second Guidance Upgrade

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,436	5,580	7,465	7,150	9,825	10,610	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	7.99%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	14,386	14,325	13,937
Change	-	-13.69%	33.93%	2.21%	29.3%	15.49%	-0.42%	-2.71%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	14.1x	11.7x	10.4x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.73x	1.65x	1.51x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.6x	0.6x	0.9x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.51x	0.46x	0.44x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.69x	0.63x	0.58x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	8.14x	7.18x	6.51x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	10.7x	9.25x	8.23x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	26.6x	20x	17x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	3.76%	5%	5.88%
Dividend per Share ²	0.75	1.2	1.2	1.2	1.2	1.207	1.287	1.373
Rate of return	4.21%	6.51%	4.84%	4.88%	3.57%	3.51%	3.74%	3.99%
EPS ²	1.96	3.04	2.57	1.13	1.99	2.436	2.947	3.305
Distribution rate	38.3%	39.5%	46.7%	106%	60.3%	49.6%	43.7%	41.6%
Net sales ¹	14,690	18,702	19,153	19,285	19,415	20,889	22,872	23,918
EBITDA ¹	1,207	1,722	1,647	1,516	1,552	1,766	1,994	2,142
EBIT ¹	906	1,368	1,300	1,132	1,158	1,345	1,549	1,693
Net income ¹	597.6	922.3	774.7	341	591.4	738.8	899.1	1,006
Net Debt ¹	2,718	1,458	1,962	2,484	2,631	3,776	3,715	3,327
Reference price ²	17.83	18.44	24.77	24.60	33.59	34.39	34.39	34.39
Nbr of stocks (in thousands)	304,893	302,604	301,362	290,666	292,507	308,517	-	-
Announcement Date	2/11/22	2/16/23	2/14/24	2/12/25	2/11/26	-	-	-

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.($)
REXEL	13.93x	0.68x	8.07x	3.56%	11.67B
SIEMENS AG	24.47x	2.92x	15.92x	2.1%	228B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.06x	1.31x	6.18x	4.22%	163B
SCHNEIDER ELECTRIC SE	25.12x	3.29x	15.07x	1.92%	152B
EATON CORPORATION PLC	34.14x	5.08x	21.34x	1.15%	149B
DELTA ELECTRONICS, INC.	37.21x	4.93x	22.18x	1.34%	121B
TRANE TECHNOLOGIES PLC	30.49x	4.37x	21.47x	0.89%	101B
EMERSON ELECTRIC CO.	33.91x	5.46x	19x	1.33%	92.75B
JOHNSON CONTROLS INTERNATIONAL PLC	32.65x	4.04x	21.71x	1.04%	94.42B
DELTA ELECTRONICS (THAILAND)	84.52x	10.45x	59.77x	0.37%	86.78B
Average	32.85x	4.25x	21.07x	1.79%	120.01B
Weighted average by Cap.	31.48x	4.15x	20.05x	1.81%