Pick a scenario or pull the levers — see profit, cash, leverage, covenant headroom and enterprise value move in real time for Legrand, then stress-test it with AI.
Software & services carries ~8pt margin premium · cross-sell up-sell at 25% incremental margin, 60% software & services · DSO release is one-time working capital · EV at the chosen multiple. Illustrative model on real FY2025 baseline figures.
Ranked by profit contribution — the top bar is the biggest lever in this scenario. (DSO shows as cash, not profit.)
| Metric | Today | Scenario | Δ | |
|---|---|---|---|---|
| Revenue | €9.5 bn | → | €9.9 bn | |
| Adj. op profit | €2.0 bn | → | €2.2 bn | |
| Adj. op margin | 20.7% | → | 22.1% | +1.4pt |
| Software & services | €1.4 bn | → | €1.9 bn | mix 19% |
| Net leverage | 1.90x | → | 1.64x | -0.26x |
| Enterprise value | €39.2 bn | → | €43.5 bn | +€4.3 bn |
| Rule of 40 | 28 | → | 34 |