Valuation Rexel

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 08/07/2026 +03			After hours 20:14:25
36.89 ^EUR	-1.31%		37.11	+0.60%

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	10,937	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	11.32%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	14,995	14,872	14,565
Change	-	-13.69%	33.93%	2.21%	29.3%	20.37%	-0.82%	-2.07%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	15.9x	13.8x	12.2x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.93x	1.8x	1.66x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.9x	0.9x	0.9x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.54x	0.51x	0.49x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.74x	0.7x	0.65x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	9.01x	8.28x	7.52x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	12x	10.7x	9.55x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	27.3x	24.4x	20x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	3.66%	4.1%	5.01%
Dividend per Share ²	0.75	1.2	1.2	1.2	1.2	1.214	1.27	1.36
Rate of return	4.21%	6.51%	4.84%	4.88%	3.57%	3.25%	3.4%	3.64%
EPS ²	1.96	3.04	2.57	1.13	1.99	2.345	2.707	3.072
Distribution rate	38.3%	39.5%	46.7%	106%	60.3%	51.8%	46.9%	44.3%
Net sales ¹	14,690	18,702	19,153	19,285	19,415	20,245	21,286	22,336
EBITDA ¹	1,207	1,722	1,647	1,516	1,552	1,664	1,797	1,938
EBIT ¹	906	1,368	1,300	1,132	1,158	1,253	1,384	1,526
Net income ¹	597.6	922.3	774.7	341	591.4	692.8	796.5	898.1
Net Debt ¹	2,718	1,458	1,962	2,484	2,631	4,057	3,935	3,627
Reference price ²	17.83	18.44	24.77	24.60	33.59	37.38	37.38	37.38
Nbr of stocks (in thousands)	304,893	302,604	301,362	290,666	292,507	292,599	-	-
Announcement Date	2/11/22 A	2/16/23 A	2/14/24 A	2/12/25 A	2/11/26 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
REXEL	15.86x	0.74x	8.97x	3.25%	12.5B
WESCO INTERNATIONAL, INC.	19.39x	0.77x	11.33x	0.62%	14.96B
TOTECH CORPORATION	12.16x	-	-	2.98%	1.09B
SOLOMON TECHNOLOGY CORPORATION	-517.31x	-	-	-	717M
SENSHU ELECTRIC CO.,LTD.	12.34x	-	-	2.47%	686M
IPD GROUP LIMITED	16.98x	1.36x	10.11x	2.87%	361M
Average	-73.43x	0.96x	10.14x	2.44%	5.05B
Weighted average by Cap.	4.79x	0.77x	10.25x	1.89%