|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,767.00 GBX | -2.54% |
|
-11.82% | +2.67% |
| 26/02 | Santander cuts BP; Berenberg likes Cairn Homes | AN |
| 25/02 | HSBC reclaims top spot as FTSE 100 hits new high | AN |
Company Valuation: Croda International Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 9,130 | 14,007 | 9,149 | 6,996 | 4,725 | 3,862 | 3,862 | - |
| Change | - | 53.43% | -34.69% | -23.53% | -32.46% | -18.25% | 0% | - |
| Enterprise Value (EV) 1 | 9,849 | 14,740 | 9,444 | 7,533 | 5,257 | 4,391 | 4,338 | 4,289 |
| Change | - | 49.67% | -35.93% | -20.23% | -30.21% | -16.48% | -1.21% | -1.14% |
| P/E ratio | 42.6x | 44.1x | 14.2x | 41.3x | 29.8x | 60.7x | 20.5x | 17.4x |
| PBR | 5.8x | 8.05x | 3.82x | 3.12x | 2.07x | 1.7x | 1.75x | 1.7x |
| PEG | - | 0.9x | 0x | -0.6x | -4.14x | -1x | 1.4x | 1x |
| Capitalization / Revenue | 6.57x | 7.41x | 4.38x | 4.13x | 2.9x | 2.21x | 2.19x | 2.1x |
| EV / Revenue | 7.08x | 7.8x | 4.52x | 4.45x | 3.23x | 2.6x | 2.46x | 2.33x |
| EV / EBITDA | 25.4x | 26.9x | 15.7x | 18.4x | 13.9x | 11.3x | 10.3x | 9.28x |
| EV / EBIT | 30.8x | 31.5x | 18.3x | 23.5x | 18.8x | 15x | 13.8x | 12.2x |
| EV / FCF | 57.3x | 75.7x | 56.4x | 48x | 37.3x | 33.8x | 27.3x | 19.6x |
| FCF Yield | 1.75% | 1.32% | 1.77% | 2.09% | 2.68% | 2.96% | 3.66% | 5.11% |
| Dividend per Share 2 | 0.91 | 1 | 1.08 | 1.09 | 1.1 | 1.118 | 1.126 | 1.166 |
| Rate of return | 1.38% | 0.99% | 1.64% | 2.16% | 3.25% | 4.04% | 4.07% | 4.21% |
| EPS 2 | 1.548 | 2.295 | 4.648 | 1.223 | 1.135 | 0.444 | 1.352 | 1.593 |
| Distribution rate | 58.8% | 43.6% | 23.2% | 89.1% | 96.9% | 94.5% | 83.3% | 73.2% |
| Net sales 1 | 1,390 | 1,890 | 2,089 | 1,694 | 1,628 | 1,699 | 1,763 | 1,840 |
| EBITDA 1 | 387.8 | 547.6 | 601.5 | 409.5 | 378.3 | 396.6 | 422.8 | 462 |
| EBIT 1 | 319.6 | 468.6 | 515.1 | 320 | 279.7 | 295.3 | 315.5 | 352.9 |
| Net income 1 | 201.6 | 320.8 | 649.3 | 171 | 158.5 | 62 | 184.1 | 219.5 |
| Net Debt 1 | 718.8 | 732.7 | 295.2 | 537.6 | 532.3 | 528.6 | 475.5 | 426.1 |
| Reference price 2 | 65.96 | 101.20 | 66.04 | 50.50 | 33.85 | 27.67 | 27.67 | 27.67 |
| Nbr of stocks (in thousands) | 1,38,413 | 1,38,413 | 1,38,530 | 1,38,530 | 1,39,583 | 1,39,591 | 1,39,591 | - |
| Announcement Date | 02/03/21 | 01/03/22 | 28/02/23 | 27/02/24 | 25/02/25 | 24/02/26 | - | - |
1GBP in Million2GBP
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.01x | 2.66x | 11.55x | 3.94% | 527.1Cr | |
| 34.77x | 5.05x | 20.03x | 1.03% | 8.09TCr | |
| 24.19x | 3.96x | 16.64x | 2.55% | 3.42TCr | |
| 20.12x | 2.48x | 12.65x | 2.6% | 3.01TCr | |
| 13.63x | 1.32x | 8.32x | 2.34% | 2.29TCr | |
| 13.96x | 3.47x | 8.15x | 2.91% | 2.02TCr | |
| 20.74x | 3.86x | 10.13x | 1% | 1.93TCr | |
| 30.55x | 7.08x | 22.69x | 2.89% | 1.86TCr | |
| 17.01x | 1.86x | 7.48x | 1.8% | 1.43TCr | |
| 404.24x | 5.69x | 95.25x | 0.13% | 1.25TCr | |
| Average | 60.32x | 3.74x | 21.29x | 2.12% | 2.58TCr | |
| Weighted average by Cap. | 43.43x | 4.01x | 18.97x | 1.87% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- CRDA Stock
- Valuation Croda International Plc
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition