Valuation CRH plc London S.E.

Stocks

Market Closed - London S.E. Other stock markets 01:35:10 18/04/26 am AEST			5-day change	1st Jan Change
8,790.00 ^GBX	+3.88%		-.--%	-5.52%

26/07	BP ex-chair Manifold planned to remove Director Amanda Blanc	AN
16/07	Jefferies Adjusts Price Target on CRH to $159.50 From $165.60, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,721	28,740	47,725	62,703	83,483	68,731	-	-
Change	-	-29.42%	66.05%	31.38%	33.14%	-17.67%	-	-
Enterprise Value (EV) ¹	47,110	33,887	53,131	73,235	97,634	81,747	82,692	82,369
Change	-	-28.07%	56.79%	37.84%	33.32%	-16.27%	1.16%	-0.39%
P/E	-	-	16x	18.4x	22.6x	17.5x	15.2x	13.5x
PBR	-	-	2.3x	3.08x	3.68x	2.65x	2.41x	2.19x
PEG	-	-	-	1.2x	2.32x	2.51x	1x	1x
Capitalization / Revenue	1.31x	0.88x	1.37x	1.76x	2.23x	1.73x	1.63x	1.53x
EV / Revenue	1.52x	1.04x	1.52x	2.06x	2.61x	2.06x	1.97x	1.83x
EV / EBITDA	8.81x	6.04x	8.6x	10.6x	12.7x	9.85x	9.2x	8.38x
EV / EBIT	12.7x	8.7x	12.7x	14.9x	17.9x	13.7x	12.5x	11.4x
EV / FCF	17.7x	13.9x	16.6x	30.4x	33.5x	25.3x	23.1x	19.5x
FCF Yield	5.64%	7.17%	6.02%	3.29%	2.98%	3.96%	4.33%	5.12%
Dividend per Share ²	-	-	1.33	1.4	1.48	1.566	1.662	1.772
Rate of return	-	-	1.92%	1.51%	1.19%	1.51%	1.61%	1.71%
EPS ²	-	-	4.33	5.02	5.51	5.894	6.787	7.674
Distribution rate	-	-	30.7%	27.9%	26.9%	26.6%	24.5%	23.1%
Net sales ¹	30,981	32,723	34,949	35,572	37,447	39,706	42,064	45,031
EBITDA ¹	5,350	5,615	6,176	6,930	7,681	8,297	8,991	9,830
EBIT ¹	3,704	3,894	4,186	4,925	5,440	5,969	6,603	7,256
Net income ¹	2,565	3,847	3,178	3,492	3,753	3,954	4,501	5,021
Net Debt ¹	6,389	5,147	5,406	10,532	14,151	13,015	13,960	13,638
Reference price ²	52.85	38.60	69.16	92.52	124.80	103.40	103.40	103.40
Nbr of stocks (in thousands)	770,505	744,565	690,061	677,722	668,934	668,200	-	-
Announcement Date	3/3/22	2/3/23	29/2/24	26/2/25	18/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
VULCAN MATERIALS COMPANY	31.3x	4.96x	16.45x	0.74%	36.91B
ULTRATECH CEMENT LIMITED	35.66x	3.67x	18.81x	0.94%	36.44B
MARTIN MARIETTA MATERIALS, INC.	30.2x	5.45x	16.03x	0.6%	34.35B
HEIDELBERG MATERIALS AG	13.2x	1.57x	7.22x	2.3%	33.74B
AMRIZE AG	18.9x	2.5x	9.57x	1.28%	27.66B
CHINA JUSHI CO., LTD.	23.5x	6.87x	14.91x	1.86%	24.07B
GRASIM INDUSTRIES LIMITED	82.19x	4.48x	84.13x	0.32%	22.01B
CEMEX, S.A.B. DE C.V.	11.85x	1.32x	6.5x	0.82%	17.74B
AMBUJA CEMENTS	37.33x	2.37x	14.59x	0.48%	11.16B
Average	31.57x	3.69x	20.91x	1.04%	27.12B
Weighted average by Cap.	30.57x	3.85x	19.83x	1.09%