Valuation Crest Nicholson Holdings plc

Stocks

Market Closed - London S.E. Other stock markets 09:05:05 10/06/2026 pm IST			5-day change	1st Jan Change
71.40 ^GBX	+1.13%		+5.62%	-50.24%

05/06	Lenders Look to Restructure Crest Nicholson's Balance Sheet	MT
05/06	Lenders Look to Restructure Crest Nicholson's Balance Sheet	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	914	518.2	409.8	434	424.3	183.3	-	-
Change	-	-43.3%	-20.92%	5.89%	-2.23%	-56.8%	-	-
Enterprise Value (EV) ¹	661.2	241.7	344.9	442.5	462.5	293	268.8	264.4
Change	-	-63.45%	42.71%	28.28%	4.52%	-36.64%	-8.27%	-1.62%
P/E ratio	12.9x	19.8x	22.9x	-4.19x	184x	-42.5x	15.6x	8.03x
PBR	1.01x	0.59x	-	0.6x	0.59x	0.26x	0.25x	0.25x
PEG	-	-0.3x	-0.7x	0x	-2x	0x	-0x	0.1x
Capitalization / Revenue	1.16x	0.57x	0.62x	0.7x	0.69x	0.36x	0.33x	0.31x
EV / Revenue	0.84x	0.26x	0.52x	0.72x	0.76x	0.57x	0.48x	0.44x
EV / EBITDA	5.6x	1.69x	7.34x	13x	12x	17.9x	8.7x	6.02x
EV / EBIT	5.77x	1.72x	7.8x	14.1x	13.3x	22.8x	9.94x	6.68x
EV / FCF	5.23x	4.68x	-2.06x	-6.39x	-38.9x	-7.88x	58.9x	29.8x
FCF Yield	19.1%	21.3%	-48.5%	-15.6%	-2.57%	-12.7%	1.7%	3.36%
Dividend per Share ²	0.136	0.17	0.17	0.022	0.031	0.00778	0.0193	0.0353
Rate of return	3.82%	8.42%	10.6%	1.3%	1.87%	1.09%	2.71%	4.94%
EPS ²	0.275	0.102	0.07	-0.404	0.009	-0.0168	0.0457	0.0889
Distribution rate	49.5%	167%	243%	-5.45%	344%	-46.3%	42.3%	39.6%
Net sales ¹	786.6	913.6	657.5	618.2	610.8	513.2	558.4	598.2
EBITDA ¹	118	143.2	47	34	38.5	16.34	30.89	43.92
EBIT ¹	114.6	140.9	44.2	31.3	34.7	12.85	27.03	39.56
Net income ¹	70.9	26.4	17.9	-103.5	2.2	-4.636	11.87	22.93
Net Debt ¹	-252.8	-276.5	-64.9	8.5	38.2	109.7	85.47	81.12
Reference price ²	3.5600	2.0200	1.6000	1.6930	1.6550	0.7140	0.7140	0.7140
Nbr of stocks (in thousands)	2,56,736	2,56,531	2,56,132	2,56,320	2,56,353	2,56,726	-	-
Announcement Date	19/01/22	17/01/23	23/01/24	04/02/25	29/01/26	-	-	-

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	-42.02x	0.57x	17.8x	1.1%	24Cr
DR HORTON	14.28x	1.35x	10.37x	1.19%	4.28TCr
PULTEGROUP, INC.	12.25x	1.41x	8.45x	0.82%	2.34TCr
DAIWA HOUSE INDUSTRY CO., LTD.	8.79x	0.86x	7.23x	4.12%	1.64TCr
TOLL BROTHERS, INC.	11.31x	1.36x	8.08x	0.71%	1.35TCr
SEKISUI HOUSE, LTD.	9.36x	0.78x	8.29x	4.5%	1.3TCr
TAYLOR MORRISON HOME CORPORATION	13.6x	1.14x	9.95x	-.--%	669.32Cr
SEKISUI CHEMICAL CO., LTD.	13.38x	0.72x	5.66x	3.4%	592.21Cr
SUMITOMO FORESTRY CO., LTD.	8.63x	0.77x	9.99x	3.88%	492.79Cr
BARRATT REDROW PLC	10.23x	0.51x	5.05x	5.64%	476.2Cr
Average	5.98x	0.95x	9.09x	2.54%	1.32TCr
Weighted average by Cap.	11.91x	1.15x	8.77x	2.07%