Valuation CRH plc London S.E.

Stocks

Market Closed - London S.E. Other stock markets 09:05:10 17/04/2026 pm IST			5-day change	1st Jan Change
8,790.00 ^GBX	+3.88%		-.--%	-5.52%

30/06	BP's Deputy CEO to Retire Later in The Year -- Update	DJ
30/06	BP's deputy CEO, head of trading Carol Howle to retire, company says	RE

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	71,852	-	-
Change	-	-29.42%	66.05%	31.38%	33.14%	-13.93%	-	-
Enterprise Value (EV) ¹	47,110	33,887	53,131	73,235	97,634	84,933	85,015	84,859
Change	-	-28.07%	56.79%	37.84%	33.32%	-13.01%	0.1%	-0.18%
P/E	-	-	16x	18.4x	22.6x	18.1x	15.9x	14x
PBR	-	-	2.3x	3.08x	3.68x	2.77x	2.53x	2.32x
PEG	-	-	-	1.2x	2.32x	2.37x	1.1x	1x
Capitalization / Revenue	1.31x	0.88x	1.37x	1.76x	2.23x	1.81x	1.71x	1.6x
EV / Revenue	1.52x	1.04x	1.52x	2.06x	2.61x	2.14x	2.03x	1.89x
EV / EBITDA	8.81x	6.04x	8.6x	10.6x	12.7x	10.2x	9.49x	8.68x
EV / EBIT	12.7x	8.7x	12.7x	14.9x	17.9x	14.2x	12.9x	11.8x
EV / FCF	17.7x	13.9x	16.6x	30.4x	33.5x	25.7x	23.5x	19.9x
FCF Yield	5.64%	7.17%	6.02%	3.29%	2.98%	3.89%	4.26%	5.03%
Dividend per Share ²	-	-	1.33	1.4	1.48	1.566	1.651	1.761
Rate of return	-	-	1.92%	1.51%	1.19%	1.46%	1.54%	1.64%
EPS ²	-	-	4.33	5.02	5.51	5.931	6.78	7.689
Distribution rate	-	-	30.7%	27.9%	26.9%	26.4%	24.3%	22.9%
Net sales ¹	30,981	32,723	34,949	35,572	37,447	39,757	41,923	44,848
EBITDA ¹	5,350	5,615	6,176	6,930	7,681	8,303	8,957	9,781
EBIT ¹	3,704	3,894	4,186	4,925	5,440	5,971	6,567	7,213
Net income ¹	2,565	3,847	3,178	3,492	3,753	3,966	4,503	5,028
Net Debt ¹	6,389	5,147	5,406	10,532	14,151	13,081	13,164	13,008
Reference price ²	52.85	38.60	69.16	92.52	124.80	107.53	107.53	107.53
Nbr of stocks (in thousands)	7,70,505	7,44,565	6,90,061	6,77,722	6,68,934	6,68,200	-	-
Announcement Date	03/03/22	02/03/23	29/02/24	26/02/25	18/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA JUSHI CO., LTD.	40.86x	11.43x	25.6x	1.05%	3.96TCr
VULCAN MATERIALS COMPANY	32.96x	5.27x	17.31x	0.69%	3.93TCr
ULTRATECH CEMENT LIMITED	41.38x	4.05x	21.49x	0.69%	3.56TCr
MARTIN MARIETTA MATERIALS, INC.	31.67x	5.66x	16.61x	0.58%	3.6TCr
HEIDELBERG MATERIALS AG	13.42x	1.6x	7.33x	2.25%	3.48TCr
AMRIZE AG	20.64x	2.67x	10.17x	1.17%	2.98TCr
GRASIM INDUSTRIES LIMITED	509.38x	5.57x	131.08x	0.32%	2.26TCr
CEMEX, S.A.B. DE C.V.	11.84x	1.31x	6.56x	0.82%	1.77TCr
AMBUJA CEMENTS	37.36x	2.35x	14.51x	0.48%	1.12TCr
Average	82.17x	4.43x	27.85x	0.89%	2.96TCr
Weighted average by Cap.	70.29x	4.95x	25.71x	0.95%