Valuation Croda International Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:02 09/07/2025 BST			5-day change	1st Jan Change
3,006.00 ^GBX	+0.07%		+0.17%	-11.20%

06-30	European stocks wilt but S&P 500 hits fresh high	AN
06-30	Babcock International price targets raised	AN

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	4,193	-	-
Change	-	53.43%	-34.69%	-23.53%	-32.46%	-11.25%	-	-
Enterprise Value (EV) ¹	9,849	14,740	9,444	7,533	5,257	4,695	4,663	4,611
Change	-	49.67%	-35.93%	-20.23%	-30.21%	-10.69%	-0.69%	-1.11%
P/E ratio	42.6x	44.1x	14.2x	41.3x	29.8x	22.8x	19.1x	16.7x
PBR	5.8x	8.05x	3.82x	3.12x	2.07x	1.83x	1.79x	1.74x
PEG	-	0.9x	0x	-0.6x	-4.14x	1.4x	1x	1.2x
Capitalization / Revenue	6.57x	7.41x	4.38x	4.13x	2.9x	2.5x	2.38x	2.25x
EV / Revenue	7.08x	7.8x	4.52x	4.45x	3.23x	2.8x	2.64x	2.47x
EV / EBITDA	25.4x	26.9x	15.7x	18.4x	13.9x	11.5x	10.3x	9.31x
EV / EBIT	30.8x	31.5x	18.3x	23.5x	18.8x	15.7x	13.8x	12.2x
EV / FCF	57.3x	75.7x	56.4x	48x	37.3x	31.4x	25x	20.4x
FCF Yield	1.75%	1.32%	1.77%	2.09%	2.68%	3.19%	4.01%	4.91%
Dividend per Share ²	0.91	1	1.08	1.09	1.1	1.129	1.129	1.164
Rate of return	1.38%	0.99%	1.64%	2.16%	3.25%	3.76%	3.76%	3.87%
EPS ²	1.548	2.295	4.648	1.223	1.135	1.32	1.571	1.795
Distribution rate	58.8%	43.6%	23.2%	89.1%	96.9%	85.5%	71.9%	64.8%
Net sales ¹	1,390	1,890	2,089	1,694	1,628	1,676	1,764	1,866
EBITDA ¹	387.8	547.6	601.5	409.5	378.3	406.8	450.6	495.5
EBIT ¹	319.6	468.6	515.1	320	279.7	299.1	338.8	378.4
Net income ¹	201.6	320.8	649.3	171	158.5	183.1	218	249.1
Net Debt ¹	718.8	732.7	295.2	537.6	532.3	501.8	469.6	417.8
Reference price ²	65.96	101.20	66.04	50.50	33.85	30.04	30.04	30.04
Nbr of stocks (in thousands)	138,413	138,413	138,530	138,530	139,583	139,591	-	-
Announcement Date	02/03/21	01/03/22	28/02/23	27/02/24	25/02/25	-	-	-

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.($)
CRODA INTERNATIONAL PLC	22.64x	2.8x	11.54x	3.76%	5.69B
ECOLAB INC.	36.8x	5.14x	21.33x	0.98%	76.24B
GIVAUDAN SA	31.4x	5.13x	21.11x	1.88%	44.74B
SIKA AG	25.79x	3.17x	16.06x	1.82%	41.82B
FUJIFILM HOLDINGS CORPORATION	14.25x	1.34x	8.29x	2.31%	24.87B
EMS-CHEMIE HOLDING AG	31.15x	6.9x	23.05x	2.95%	18.24B
SYMRISE AG	24.1x	2.76x	13.05x	1.41%	14.88B
NITTO DENKO CORPORATION	15.04x	1.53x	6.26x	2.21%	12.63B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	15.98x	3.04x	9.06x	2.69%	10.84B
EVONIK INDUSTRIES AG	14.1x	0.78x	5.7x	6.66%	9.67B
Average	23.13x	3.26x	13.55x	2.67%	25.96B
Weighted average by Cap.	27.73x	3.97x	16.80x	1.96%