|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 37.38 EUR | -3.21% |
|
-2.17% | +11.28% |
| 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 |
Company Valuation: Rexel
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 | 14,957 | 14,807 | 14,477 |
| Change | - | -13.69% | 33.93% | 2.21% | 29.3% | 20.07% | -1.01% | -2.23% |
| 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 | 8.97x | 8.24x | 7.47x |
| EV / EBIT | 9x | 5.14x | 7.25x | 8.51x | 10.8x | 11.9x | 10.7x | 9.49x |
| EV / FCF | 19.2x | 14x | 16.6x | 19x | 30.7x | 27.2x | 24.3x | 19.8x |
| FCF Yield | 5.22% | 7.14% | 6.02% | 5.25% | 3.26% | 3.67% | 4.12% | 5.04% |
| 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 | 2.357 | 2.705 | 3.07 |
| Distribution rate | 38.3% | 39.5% | 46.7% | 106% | 60.3% | 51.5% | 46.9% | 44.3% |
| Net sales 1 | 14,690 | 18,702 | 19,153 | 19,285 | 19,415 | 20,227 | 21,251 | 22,290 |
| EBITDA 1 | 1,207 | 1,722 | 1,647 | 1,516 | 1,552 | 1,667 | 1,797 | 1,938 |
| EBIT 1 | 906 | 1,368 | 1,300 | 1,132 | 1,158 | 1,256 | 1,384 | 1,526 |
| Net income 1 | 597.6 | 922.3 | 774.7 | 341 | 591.4 | 697.3 | 795.9 | 896.8 |
| Net Debt 1 | 2,718 | 1,458 | 1,962 | 2,484 | 2,631 | 4,020 | 3,869 | 3,539 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 16.39x | 0.76x | 9.19x | 3.14% | 12.9B | ||
| 20.01x | 0.79x | 11.6x | 0.6% | 15.44B | ||
| 12.39x | - | - | 2.92% | 1.11B | ||
| -548.08x | - | - | - | 762M | ||
| 12.76x | - | - | 2.38% | 707M | ||
| 17.19x | 1.37x | 10.23x | 2.84% | 366M | ||
| Average | -78.23x | 0.98x | 10.34x | 2.38% | 5.21B | |
| Weighted average by Cap. | 4.21x | 0.78x | 10.50x | 1.83% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RXL Stock
- Valuation Rexel
Select your edition
All financial news and data tailored to specific country editions
















