Valuation Legrand SA OTC Markets

Stocks

Market Closed - OTC Markets 22:42:06 04/06/2026 +03			5-day change	1st Jan Change
34.47 ^USD	+0.94%		+7.82%	+16.26%

08-12	Europe ends in the red after US inflation report
08-05	U.S. Futures Higher, Oil Holds Around $80 on Hopes for Imminent Hormuz Reopening	DJ

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	36,883	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	10.77%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	41,739	41,279	40,834
Change	-	-25.7%	19.76%	3.69%	35.66%	11.25%	-1.1%	-1.08%
P/E	30.6x	20.1x	21.9x	21.3x	27x	25.5x	22.5x	20.2x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.5x	4.05x	3.64x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.5x	1.7x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.33x	3.06x	2.81x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.77x	3.42x	3.12x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	16.1x	14.3x	13x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18.5x	16.5x	14.8x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.9x	23.7x	21.2x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.72%	4.21%	4.71%
Dividend per Share ²	1.42	1.65	1.9	2.09	2.2	2.725	3.051	3.346
Rate of return	1.38%	2.21%	2.02%	2.22%	1.73%	1.94%	2.17%	2.38%
EPS ²	3.366	3.726	4.304	4.423	4.705	5.526	6.255	6.95
Distribution rate	42.2%	44.3%	44.1%	47.3%	46.8%	49.3%	48.8%	48.1%
Net sales ¹	6,994	8,339	8,417	8,649	9,481	11,068	12,073	13,107
EBITDA ¹	1,650	1,859	1,962	2,047	2,254	2,596	2,885	3,152
EBIT ¹	1,434	1,702	1,770	1,776	1,962	2,260	2,507	2,754
Net income ¹	904.5	999.5	1,148	1,166	1,245	1,462	1,651	1,856
Net Debt ¹	2,524	2,319	2,006	3,006	4,223	4,857	4,397	3,951
Reference price ²	102.90	74.82	94.10	94.04	127.25	140.70	140.70	140.70
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	2/10/22 A	2/9/23 A	2/15/24 A	2/13/25 A	2/12/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	19.12x	2.53x	11.39x	2.68%	276B
SIEMENS AG	26.49x	3.09x	16.85x	1.98%	252B
SCHNEIDER ELECTRIC SE	32.65x	4.17x	19.26x	1.5%	201B
EATON CORPORATION PLC	40.88x	5.93x	25.29x	0.94%	176B
DELTA ELECTRONICS, INC.	45.82x	6.17x	27.5x	0.93%	152B
VERTIV HOLDINGS CO.	47.58x	7.83x	31.54x	0.09%	111B
DELTA ELECTRONICS (THAILAND)	94.64x	12.08x	67.14x	0.33%	101B
EMERSON ELECTRIC CO.	33.64x	5.4x	18.78x	1.34%	91.6B
FUJIKURA LTD.	36.05x	6.08x	24.4x	1.08%	59.86B
Average	41.87x	5.92x	26.91x	1.21%	157.68B
Weighted average by Cap.	37.14x	5.10x	23.48x	1.46%