Valuation Rexel

Stocks

Real-time Euronext Paris 16:33:47 21/10/2026 +04			5-day change	1st Jan Change
32.76 ^EUR	+3.28%		-3.65%	-2.47%

10-19	This week's earnings calendar: CAC stocks, Meta, Tesla, SAP and Nestlé in the spotlight
09-29	Stocks Defy the Pressure

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	9,786	-	-
Change	-	2.64%	33.78%	-4.21%	37.41%	-0.4%	-	-
Enterprise Value (EV) ¹	8,154	7,038	9,426	9,634	12,457	13,958	13,750	13,366
Change	-	-13.69%	33.93%	2.21%	29.3%	12.06%	-1.49%	-2.8%
P/E	9.1x	6.07x	9.64x	21.8x	16.9x	13.6x	11.2x	10x
PBR	1.19x	1.06x	1.35x	1.31x	1.79x	1.66x	1.53x	1.41x
PEG	-	0.1x	-0.6x	-0.4x	0.2x	0.8x	0.5x	0.8x
Capitalization / Revenue	0.37x	0.3x	0.39x	0.37x	0.51x	0.48x	0.44x	0.42x
EV / Revenue	0.56x	0.38x	0.49x	0.5x	0.64x	0.68x	0.61x	0.57x
EV / EBITDA	6.76x	4.09x	5.72x	6.36x	8.02x	8.14x	7.18x	6.53x
EV / EBIT	9x	5.14x	7.25x	8.51x	10.8x	10.7x	9.19x	8.22x
EV / FCF	19.2x	14x	16.6x	19x	30.7x	23.1x	19.3x	16.9x
FCF Yield	5.22%	7.14%	6.02%	5.25%	3.26%	4.33%	5.17%	5.9%
Dividend per Share ²	0.75	1.2	1.2	1.2	1.2	1.212	1.277	1.358
Rate of return	4.21%	6.51%	4.84%	4.88%	3.57%	3.82%	4.03%	4.28%
EPS ²	1.96	3.04	2.57	1.13	1.99	2.34	2.834	3.168
Distribution rate	38.3%	39.5%	46.7%	106%	60.3%	51.8%	45.1%	42.9%
Net sales ¹	14,690	18,702	19,153	19,285	19,415	20,600	22,369	23,356
EBITDA ¹	1,207	1,722	1,647	1,516	1,552	1,714	1,915	2,045
EBIT ¹	906	1,368	1,300	1,132	1,158	1,299	1,496	1,627
Net income ¹	597.6	922.3	774.7	341	591.4	714.2	855	950
Net Debt ¹	2,718	1,458	1,962	2,484	2,631	4,172	3,964	3,579
Reference price ²	17.83	18.44	24.77	24.60	33.59	31.72	31.72	31.72
Nbr of stocks (in thousands)	304,893	302,604	301,362	290,666	292,507	308,517	-	-
Announcement Date	11/02/22	16/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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.($)
REXEL	13.55x	0.68x	8.14x	3.82%	10.99B
SIEMENS AG	23.96x	2.86x	15.7x	2.15%	225B
CATL (CONTEMPORARY AMPEREX TECHNOLOGY)	12.86x	1.52x	7x	3.92%	181B
SCHNEIDER ELECTRIC SE	25.36x	3.32x	15.22x	1.91%	155B
EATON CORPORATION PLC	33.94x	5.05x	21.23x	1.16%	148B
DELTA ELECTRONICS, INC.	39.47x	5.25x	23.55x	1.26%	128B
TRANE TECHNOLOGIES PLC	30.45x	4.38x	21.48x	0.89%	102B
DELTA ELECTRONICS (THAILAND)	88.01x	10.89x	62.26x	0.36%	90.91B
JOHNSON CONTROLS INTERNATIONAL PLC	30.91x	3.85x	20.69x	1.1%	89.61B
EMERSON ELECTRIC CO.	32.87x	5.29x	18.41x	1.38%	89.5B
Average	33.14x	4.31x	21.37x	1.79%	121.91B
Weighted average by Cap.	31.71x	4.19x	20.29x	1.81%