Schneider Electric S.E. (SU.PA) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-51.1%

€115.34

vs €235.85 price

Levered DCF

€127.70

After debt service

Piotroski score

7 / 9

Strong

Altman Z-score

3.57

Safe zone

Rating

B+

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	31.7×	31.66×	25.3×	20.98×	29.94×	30.81×	20.89×	14.19×
P/B	5.46×	4.43×	3.83×	2.87×	3.93×	3.18×	2.34×	1.59×
P/S	3.29×	3.54×	2.82×	2.13×	3.32×	2.6×	1.86×	1.29×
EV / EBITDA	18.48×	18.5×	15.25×	12.72×	18.13×	14.37×	10.66×	8.45×
Gross margin	41.1%	41.7%	40.8%	39.2%	39.2%	39.2%	38.6%	39.3%
Operating margin	17.5%	17.2%	16.6%	16.2%	15.8%	14.6%	14.8%	14.2%
Net margin	10.4%	11.2%	11.1%	10.2%	11.1%	8.5%	8.9%	9.1%
Current ratio	1.19×	1.23×	1.22×	0.87×	1.08×	1.36×	1.37×	1.31×
Debt / equity	0.8×	0.54×	0.53×	0.46×	0.44×	0.56×	0.39×	0.36×
Interest coverage	13.14×	13.57×	14.09×	33.8×	33.24×	17.39×	16.3×	12.17×
Dividend yield	1.7%	1.5%	1.7%	2.2%	1.5%	2.2%	2.6%	3.7%
Payout ratio	52.6%	46.0%	44.1%	46.5%	45.2%	66.5%	53.7%	52.4%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	17.2%	14.0%	15.1%	13.7%	13.1%	10.3%	11.2%	11.2%
Return on invested capital	11.3%	9.9%	10.3%	10.2%	8.3%	7.4%	9.0%	9.6%
Return on assets	6.7%	6.5%	6.8%	6.0%	5.9%	4.3%	5.4%	5.5%
Free cash flow yield	3.8%	3.4%	4.5%	4.5%	2.9%	5.5%	6.8%	7.2%
Earnings yield	3.2%	3.2%	4.0%	4.8%	3.3%	3.2%	4.8%	7.1%
Enterprise value	€146.7B	€144.5B	€110.5B	€80.7B	€104.2B	€70.1B	€55.3B	€38.2B
Net debt / EBITDA	1.85×	1.21×	1.27×	1.22×	1.43×	0.94×	0.94×	1.13×
Cash conversion cycle (days)	31	83	32	51	73	67	75	58