Valuation Crest Nicholson Holdings plc

Equities

Market Closed - London S.E. Other stock markets 01:35:29 15/04/26 am AEST			5-day change	1st Jan Change
106.40 ^GBX	+1.53%		+2.31%	-25.85%

08/04	WINNERS & LOSERS: Solid State beats view; ceasefire lifts Gulf Marine	AN
01/04	Wells Fargo 'overweight' on Rolls-Royce	AN

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	914	518.2	409.8	434	424.3	273.2	-	-
Change	-	-43.3%	-20.92%	5.89%	-2.23%	-35.62%	-	-
Enterprise Value (EV) ¹	661.2	241.7	344.9	442.5	462.5	321	322.4	318.2
Change	-	-63.45%	42.71%	28.28%	4.52%	-30.59%	0.45%	-1.31%
P/E ratio	12.9x	19.8x	22.9x	-4.19x	184x	11.6x	8.71x	7.42x
PBR	1.01x	0.59x	-	0.6x	0.59x	0.37x	0.36x	0.35x
PEG	-	-0.3x	-0.7x	0x	-2x	0x	0.3x	0.4x
Capitalization / Revenue	1.16x	0.57x	0.62x	0.7x	0.69x	0.44x	0.42x	0.39x
EV / Revenue	0.84x	0.26x	0.52x	0.72x	0.76x	0.52x	0.49x	0.46x
EV / EBITDA	5.6x	1.69x	7.34x	13x	12x	6.52x	5.41x	4.37x
EV / EBIT	5.77x	1.72x	7.8x	14.1x	13.3x	7.35x	6.01x	5.07x
EV / FCF	5.23x	4.68x	-2.06x	-6.39x	-38.9x	30.7x	12.7x	13.1x
FCF Yield	19.1%	21.3%	-48.5%	-15.6%	-2.57%	3.26%	7.88%	7.63%
Dividend per Share ²	0.136	0.17	0.17	0.022	0.031	0.0392	0.0509	0.066
Rate of return	3.82%	8.42%	10.6%	1.3%	1.87%	3.68%	4.78%	6.21%
EPS ²	0.275	0.102	0.07	-0.404	0.009	0.0917	0.1221	0.1433
Distribution rate	49.5%	167%	243%	-5.45%	344%	42.7%	41.7%	46.1%
Net sales ¹	786.6	913.6	657.5	618.2	610.8	616.6	651.4	694.8
EBITDA ¹	118	143.2	47	34	38.5	49.24	59.61	72.85
EBIT ¹	114.6	140.9	44.2	31.3	34.7	43.69	53.61	62.77
Net income ¹	70.9	26.4	17.9	-103.5	2.2	23.54	31.48	36.73
Net Debt ¹	-252.8	-276.5	-64.9	8.5	38.2	47.82	49.26	45.02
Reference price ²	3.560	2.020	1.600	1.693	1.655	1.064	1.064	1.064
Nbr of stocks (in thousands)	256,736	256,531	256,132	256,320	256,353	256,722	-	-
Announcement Date	19/1/22	17/1/23	23/1/24	4/2/25	29/1/26	-	-	-

¹GBP in Million²GBP

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.($)
CREST NICHOLSON HOLDINGS PLC	11.42x	0.51x	6.43x	3.74%	362M
DR HORTON	13.87x	1.32x	10.14x	1.24%	41.81B
PULTEGROUP, INC.	12x	1.44x	8.49x	0.85%	23.33B
DAIWA HOUSE INDUSTRY CO., LTD.	10.19x	0.93x	7.86x	3.55%	19.09B
SEKISUI HOUSE, LTD.	10.08x	0.88x	9.8x	4.03%	14.56B
TOLL BROTHERS, INC.	11.07x	1.35x	8.09x	0.73%	13.39B
SEKISUI CHEMICAL CO., LTD.	15.19x	0.82x	6.43x	3%	6.75B
TAYLOR MORRISON HOME CORPORATION	11.57x	1.01x	8.26x	-.--%	5.81B
SUMITOMO FORESTRY CO., LTD.	8.8x	0.82x	9.74x	3.56%	5.51B
BARRATT REDROW PLC	10.41x	0.55x	5.19x	5.74%	4.93B
Average	11.46x	0.96x	8.04x	2.64%	13.55B
Weighted average by Cap.	11.98x	1.15x	8.82x	2.05%