Valuation Rexel

Stocks

Market Closed - Euronext Paris Other stock markets 18:55:00 15/07/2026 +03			5-day change	1st Jan Change
39.18 ^EUR	-0.31%		+6.21%	+16.64%

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	11,464	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	16.68%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	15,555	15,353	15,032
Change	-	-13.69%	33.93%	2.21%	29.3%	24.88%	-1.3%	-2.09%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	16.5x	14.2x	12.7x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	2.03x	1.89x	1.74x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.9x	0.8x	1.1x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.56x	0.54x	0.51x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.77x	0.72x	0.67x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	9.28x	8.43x	7.73x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	12.3x	10.9x	9.81x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	25.2x	21.8x	19.3x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	3.97%	4.59%	5.18%
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%	3.1%	3.26%	3.47%
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	39.18	39.18	39.18
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	16.59x	0.77x	9.3x	3.09%	13.16B
WESCO INTERNATIONAL, INC.	21.48x	0.84x	12.26x	0.56%	16.57B
TOTECH CORPORATION	11.4x	-	-	3.18%	1.02B
SOLOMON TECHNOLOGY CORPORATION	-548.08x	-	-	-	760M
SENSHU ELECTRIC CO.,LTD.	12.07x	-	-	2.52%	671M
IPD GROUP LIMITED	16.75x	1.34x	9.98x	2.91%	359M
Average	-78.30x	0.98x	10.51x	2.45%	5.42B
Weighted average by Cap.	5.63x	0.81x	10.94x	1.76%