Valuation Nexans

Stocks

Real-time Euronext Paris 14:19:00 27/10/2026 +03			5-day change	1st Jan Change
120.10 ^EUR	+2.13%		+1.26%	-4.53%

10-26	DB remains positive on Nexans despite lower price target
10-22	Rexel raises outlook again as US data-centre demand, European electrification drive growth	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,754	3,648	3,460	4,539	5,406	5,142	-	-
Change	-	-2.82%	-5.17%	31.2%	19.09%	-4.89%	-	-
Enterprise Value (EV) ¹	3,828	3,830	3,674	5,220	5,672	5,813	5,582	5,213
Change	-	0.06%	-4.09%	42.09%	8.65%	2.49%	-3.99%	-6.61%
P/E	23.5x	15.4x	16.1x	16.8x	16x	17.2x	13.7x	11x
PBR	2.59x	2.22x	2.04x	2.5x	2.83x	2.35x	2.11x	1.85x
PEG	-	0.3x	-1.6x	0.6x	0.6x	-1.4x	0.5x	0.4x
Capitalization / Revenue	0.62x	0.54x	0.53x	0.64x	0.89x	0.76x	0.7x	0.67x
EV / Revenue	0.63x	0.57x	0.56x	0.74x	0.93x	0.86x	0.76x	0.68x
EV / EBITDA	8.27x	6.39x	5.63x	6.49x	7.8x	7.09x	5.86x	4.81x
EV / EBIT	12.8x	9.12x	8.5x	9.22x	12.9x	10.9x	8.62x	6.81x
EV / FCF	19.6x	15.6x	11.4x	13.1x	13.3x	17.8x	12.8x	9.13x
FCF Yield	5.09%	6.42%	8.79%	7.6%	7.49%	5.63%	7.79%	10.9%
Dividend per Share ²	1.2	2.1	2.3	2.6	2.9	3.073	3.474	3.816
Rate of return	1.4%	2.49%	2.9%	2.5%	2.31%	2.61%	2.95%	3.24%
EPS ²	3.66	5.47	4.92	6.2	7.84	6.856	8.568	10.68
Distribution rate	32.8%	38.4%	46.7%	41.9%	37%	44.8%	40.6%	35.7%
Net sales ¹	6,054	6,745	6,512	7,078	6,098	6,761	7,320	7,681
EBITDA ¹	463	599	652	804	727.6	820	952.7	1,083
EBIT ¹	299	420	432	566	439	534.5	647.6	765.7
Net income ¹	164	245	221	279	352	304.5	392	481.6
Net Debt ¹	74	182	214	681	266	671.4	439.6	70.92
Reference price ²	85.85	84.45	79.25	104.20	125.80	117.60	117.60	117.60
Nbr of stocks (in thousands)	43,730	43,202	43,658	43,564	42,974	43,724	-	-
Announcement Date	2/16/22 A	2/15/23 A	2/15/24 A	2/19/25 A	2/19/26 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.($)
NEXANS	17.15x	0.86x	7.09x	2.61%	5.75B
SIEMENS AG	24.03x	2.87x	15.68x	2.14%	225B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.3x	1.35x	6.36x	4.14%	166B
SCHNEIDER ELECTRIC SE	24.33x	3.2x	14.66x	1.98%	149B
EATON CORPORATION PLC	33.05x	4.94x	20.73x	1.19%	144B
DELTA ELECTRONICS, INC.	38.44x	5.1x	22.93x	1.3%	124B
TRANE TECHNOLOGIES PLC	30.14x	4.32x	21.19x	0.9%	100B
EMERSON ELECTRIC CO.	32.98x	5.32x	18.53x	1.37%	90.2B
JOHNSON CONTROLS INTERNATIONAL PLC	30.94x	3.84x	20.64x	1.1%	89.35B
DELTA ELECTRONICS (THAILAND)	86.67x	10.72x	61.3x	0.36%	88.98B
Average	33.00x	4.25x	20.91x	1.71%	118.24B
Weighted average by Cap.	31.44x	4.15x	20.07x	1.82%