Valuation Rexel London S.E.

Stocks

Real-time Estimate Tradegate Other stock markets 11:15:13 2026-07-24 EDT			5-day change	1st Jan Change
37.62 ^EUR	+1.05%		-2.04%	+11.71%

07-02	BofA Keeps Rexel at Buy Amid Expectations of Stronger Pricing in Q2	MT
07-01	MLCC Prices Surge as AI Supply Chain Faces New Bottleneck

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	11,045	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	12.41%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	15,136	14,934	14,612
Change	-	-13.69%	33.93%	2.21%	29.3%	21.51%	-1.34%	-2.15%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	15.8x	13.6x	12.1x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.94x	1.81x	1.67x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.8x	0.8x	1x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.54x	0.52x	0.49x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.75x	0.7x	0.65x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	9.03x	8.2x	7.51x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	11.9x	10.6x	9.53x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	24.5x	21.2x	18.8x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	4.08%	4.72%	5.33%
Dividend per Share ²	0.75	1.2	1.2	1.2	1.2	1.214	1.278	1.359
Rate of return	4.21%	6.51%	4.84%	4.88%	3.57%	3.23%	3.4%	3.62%
EPS ²	1.96	3.04	2.57	1.13	1.99	2.37	2.766	3.094
Distribution rate	38.3%	39.5%	46.7%	106%	60.3%	51.2%	46.2%	43.9%
Net sales ¹	14,690	18,702	19,153	19,285	19,415	20,311	21,411	22,374
EBITDA ¹	1,207	1,722	1,647	1,516	1,552	1,676	1,822	1,945
EBIT ¹	906	1,368	1,300	1,132	1,158	1,269	1,412	1,533
Net income ¹	597.6	922.3	774.7	341	591.4	698.2	813.6	902.8
Net Debt ¹	2,718	1,458	1,962	2,484	2,631	4,091	3,889	3,568
Reference price ²	17.83	18.44	24.77	24.60	33.59	37.54	37.54	37.54
Nbr of stocks (in thousands)	304,893	302,604	301,362	290,666	292,507	294,212	-	-
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.($)
WESCO INTERNATIONAL, INC.	20.88x	0.82x	11.99x	0.58%	16.1B
TOTECH CORPORATION	11.24x	-	-	3.22%	995M
SOLOMON TECHNOLOGY CORPORATION	73.96x	-	-	-	752M
SENSHU ELECTRIC CO.,LTD.	12.02x	-	-	2.53%	660M
IPD GROUP LIMITED	16.92x	1.35x	10.08x	2.88%	362M
Average	27.00x	1.09x	11.03x	2.3%	3.77B
Weighted average by Cap.	22.10x	0.83x	11.95x	0.84%