Valuation Croda International Plc

Equities

Market Closed - London S.E. Other stock markets 16:35:28 12/03/2026 GMT			5-day change	1st Jan Change
2,781.00 ^GBX	+1.42%		-2.04%	+3.19%

02-26	Santander cuts BP; Berenberg likes Cairn Homes	AN
02-25	HSBC reclaims top spot as FTSE 100 hits new high	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	3,882	3,882	-
Change	-	53.43%	-34.69%	-23.53%	-32.46%	-17.84%	0%	-
Enterprise Value (EV) ¹	9,849	14,740	9,444	7,533	5,257	4,411	4,355	4,304
Change	-	49.67%	-35.93%	-20.23%	-30.21%	-16.1%	-1.26%	-1.18%
P/E ratio	42.6x	44.1x	14.2x	41.3x	29.8x	60.7x	20.7x	17.5x
PBR	5.8x	8.05x	3.82x	3.12x	2.07x	1.71x	1.76x	1.72x
PEG	-	0.9x	0x	-0.6x	-4.14x	-1x	1.5x	1x
Capitalization / Revenue	6.57x	7.41x	4.38x	4.13x	2.9x	2.21x	2.2x	2.11x
EV / Revenue	7.08x	7.8x	4.52x	4.45x	3.23x	2.62x	2.47x	2.34x
EV / EBITDA	25.4x	26.9x	15.7x	18.4x	13.9x	11.3x	10.3x	9.32x
EV / EBIT	30.8x	31.5x	18.3x	23.5x	18.8x	15.1x	13.8x	12.2x
EV / FCF	57.3x	75.7x	56.4x	48x	37.3x	33.9x	27.4x	19.7x
FCF Yield	1.75%	1.32%	1.77%	2.09%	2.68%	2.95%	3.64%	5.09%
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%	4.02%	4.05%	4.19%
EPS ²	1.548	2.295	4.648	1.223	1.135	0.444	1.345	1.587
Distribution rate	58.8%	43.6%	23.2%	89.1%	96.9%	94.5%	83.7%	73.5%
Net sales ¹	1,390	1,890	2,089	1,694	1,628	1,699	1,762	1,839
EBITDA ¹	387.8	547.6	601.5	409.5	378.3	396.6	423.1	461.8
EBIT ¹	319.6	468.6	515.1	320	279.7	295.3	314.8	352.2
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	473	421.7
Reference price ²	65.96	101.20	66.04	50.50	33.85	27.81	27.81	27.81
Nbr of stocks (in thousands)	138,413	138,413	138,530	138,530	139,583	139,591	139,591	-
Announcement Date	02/03/21	01/03/22	28/02/23	27/02/24	25/02/25	24/02/26	-	-

¹GBP in Million²GBP

Estimates

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	23.19x	2.58x	11.2x	4.08%	5.13B
ECOLAB INC.	33.57x	4.88x	19.39x	1.06%	78.11B
GIVAUDAN SA	22.91x	3.77x	15.86x	2.69%	32.5B
SIKA AG	19.07x	2.37x	12.12x	2.75%	28.67B
FUJIFILM HOLDINGS CORPORATION	14x	1.35x	8.51x	2.27%	23.39B
SOCIEDAD QUÍMICA Y MINERA DE CHILE S.A.	15.55x	3.7x	8.84x	2.18%	22.23B
ALBEMARLE CORPORATION	19.66x	3.93x	10.27x	0.97%	19.8B
EMS-CHEMIE HOLDING AG	30.03x	6.95x	22.29x	2.94%	18.33B
NITTO DENKO CORPORATION	17.09x	1.87x	7.52x	1.79%	14.23B
POSCO FUTURE M CO., LTD.	409.1x	5.75x	96.21x	0.12%	12.67B
Average	60.42x	3.72x	21.22x	2.09%	25.51B
Weighted average by Cap.	43.41x	3.94x	18.70x	1.85%