Valuation CRH plc London S.E.

Stocks

Delayed London S.E. Other stock markets 16:35:10 17/04/2026 BST			5-day change	1st Jan Change
8,790.00 ^GBX	+3.88%		-.--%	-5.52%

07-15	Jefferies Adjusts Price Target on CRH to $159.50 From $165.60, Maintains Buy Rating	MT
07-14	Rothschild & Co Redburn Adjusts Price Target on CRH to $138 From $146, 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	65,497	-	-
Change	-	-29.42%	66.05%	31.38%	33.14%	-21.54%	-	-
Enterprise Value (EV) ¹	47,110	33,887	53,131	73,235	97,634	78,579	78,915	78,590
Change	-	-28.07%	56.79%	37.84%	33.32%	-19.52%	0.43%	-0.41%
P/E	-	-	16x	18.4x	22.6x	16.5x	14.5x	12.8x
PBR	-	-	2.3x	3.08x	3.68x	2.52x	2.31x	2.12x
PEG	-	-	-	1.2x	2.32x	2.16x	1x	1x
Capitalization / Revenue	1.31x	0.88x	1.37x	1.76x	2.23x	1.65x	1.56x	1.46x
EV / Revenue	1.52x	1.04x	1.52x	2.06x	2.61x	1.98x	1.88x	1.75x
EV / EBITDA	8.81x	6.04x	8.6x	10.6x	12.7x	9.47x	8.81x	8.04x
EV / EBIT	12.7x	8.7x	12.7x	14.9x	17.9x	13.2x	12x	10.9x
EV / FCF	17.7x	13.9x	16.6x	30.4x	33.5x	24.3x	22x	18.6x
FCF Yield	5.64%	7.17%	6.02%	3.29%	2.98%	4.12%	4.54%	5.37%
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%	1.6%	1.7%	1.81%
EPS ²	-	-	4.33	5.02	5.51	5.931	6.777	7.68
Distribution rate	-	-	30.7%	27.9%	26.9%	26.4%	24.5%	23.1%
Net sales ¹	30,981	32,723	34,949	35,572	37,447	39,731	41,968	44,853
EBITDA ¹	5,350	5,615	6,176	6,930	7,681	8,297	8,958	9,774
EBIT ¹	3,704	3,894	4,186	4,925	5,440	5,972	6,568	7,205
Net income ¹	2,565	3,847	3,178	3,492	3,753	3,968	4,501	5,021
Net Debt ¹	6,389	5,147	5,406	10,532	14,151	13,082	13,418	13,093
Reference price ²	52.85	38.60	69.16	92.52	124.80	98.02	98.02	98.02
Nbr of stocks (in thousands)	770,505	744,565	690,061	677,722	668,934	668,200	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ULTRATECH CEMENT LIMITED	42.71x	4.18x	22.15x	0.67%	36.17B
VULCAN MATERIALS COMPANY	30.26x	4.82x	15.91x	0.76%	35.67B
HEIDELBERG MATERIALS AG	13.02x	1.56x	7.13x	2.34%	33.25B
MARTIN MARIETTA MATERIALS, INC.	28.9x	5.23x	15.38x	0.63%	32.84B
AMRIZE AG	18.34x	2.44x	9.31x	1.32%	26.83B
CHINA JUSHI CO., LTD.	21.95x	6.43x	13.96x	1.99%	22.47B
GRASIM INDUSTRIES LIMITED	82.21x	4.48x	84.15x	0.32%	21.8B
CEMEX, S.A.B. DE C.V.	11.88x	1.32x	6.56x	0.81%	17.78B
AMBUJA CEMENTS	36.72x	2.33x	14.35x	0.49%	10.87B
Average	31.78x	3.64x	20.99x	1.04%	26.41B
Weighted average by Cap.	31.11x	3.80x	20.12x	1.08%