Valuation Legrand SA Wiener Boerse

Stocks

Real-time Estimate Tradegate 20:11:15 26/08/2026 +04			5-day change	1st Jan Change
137.15 ^EUR	+2.93%		-1.66%	+4.59%

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	35,782	-	-
Change	-	-27.31%	23.63%	-0.06%	35.07%	7.46%	-	-
Enterprise Value (EV) ¹	29,973	22,271	26,673	27,658	37,519	40,638	40,178	39,733
Change	-	-25.7%	19.76%	3.69%	35.66%	8.31%	-1.13%	-1.11%
P/E	30.6x	20.1x	21.9x	21.3x	27x	24.7x	21.8x	19.6x
PBR	4.81x	3.01x	3.74x	3.29x	-	4.37x	3.93x	3.53x
PEG	-	1.9x	1.4x	7.7x	4.23x	1.4x	1.7x	1.8x
Capitalization / Revenue	3.92x	2.39x	2.93x	2.85x	3.51x	3.23x	2.96x	2.73x
EV / Revenue	4.29x	2.67x	3.17x	3.2x	3.96x	3.67x	3.33x	3.03x
EV / EBITDA	18.2x	12x	13.6x	13.5x	16.6x	15.7x	13.9x	12.6x
EV / EBIT	20.9x	13.1x	15.1x	15.6x	19.1x	18x	16x	14.4x
EV / FCF	31.5x	21.5x	16.8x	21.4x	28.2x	26.2x	23.1x	20.7x
FCF Yield	3.18%	4.65%	5.94%	4.67%	3.55%	3.82%	4.33%	4.84%
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%	2%	2.24%	2.45%
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	136.50	136.50	136.50
Nbr of stocks (in thousands)	266,749	266,669	262,133	262,145	261,662	262,136	-	-
Announcement Date	10/02/22	09/02/23	15/02/24	13/02/25	12/02/26	-	-	-

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.($)
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	18.17x	2.39x	10.72x	2.82%	263B
SIEMENS AG	26.54x	3.11x	16.94x	1.97%	256B
SCHNEIDER ELECTRIC SE	31.3x	4.01x	18.5x	1.56%	194B
EATON CORPORATION PLC	36.9x	5.4x	23.06x	1.05%	159B
DELTA ELECTRONICS, INC.	41.63x	5.58x	24.9x	1.02%	139B
VERTIV HOLDINGS CO.	42.33x	6.96x	28.04x	0.1%	98.46B
DELTA ELECTRONICS (THAILAND)	88.38x	11.27x	62.71x	0.36%	95.26B
EMERSON ELECTRIC CO.	31.71x	5.13x	17.82x	1.42%	86.44B
AMETEK, INC.	32.92x	6.85x	21.49x	0.56%	55.43B
Average	38.87x	5.63x	24.91x	1.21%	149.65B
Weighted average by Cap.	34.50x	4.77x	21.79x	1.53%