|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,936.00 GBX | +2.55% |
|
-2.91% | +9.05% |
| 09:49am | Exane BNP ups Bunzl; Berenberg says 'buy' WPP | AN |
| 06-08 | Deutsche Bank cuts National Grid to 'hold' | AN |
Company Valuation: Croda International Plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,007 | 9,149 | 6,996 | 4,725 | 3,762 | 4,006 | - | - |
| Change | - | -34.69% | -23.53% | -32.46% | -20.38% | 6.48% | - | - |
| Enterprise Value (EV) 1 | 14,740 | 9,444 | 7,533 | 5,257 | 4,286 | 4,481 | 4,419 | 4,324 |
| Change | - | -35.93% | -20.23% | -30.21% | -18.48% | 4.55% | -1.38% | -2.14% |
| P/E ratio | 44.1x | 14.2x | 41.3x | 29.8x | 60.7x | 21.7x | 18.2x | 15.9x |
| PBR | 8.05x | 3.82x | 3.12x | 2.07x | - | 1.81x | 1.77x | 1.71x |
| PEG | - | 0x | -0.6x | -4.14x | -1x | 0x | 0.9x | 1.1x |
| Capitalization / Revenue | 7.41x | 4.38x | 4.13x | 2.9x | 2.21x | 2.26x | 2.16x | 2.06x |
| EV / Revenue | 7.8x | 4.52x | 4.45x | 3.23x | 2.52x | 2.52x | 2.38x | 2.22x |
| EV / EBITDA | 26.9x | 15.7x | 18.4x | 13.9x | 10.8x | 10.4x | 9.39x | 8.57x |
| EV / EBIT | 31.5x | 18.3x | 23.5x | 18.8x | 14.5x | 14.1x | 12.4x | 11x |
| EV / FCF | 75.7x | 56.4x | 48x | 37.3x | 26.5x | 29.3x | 20.9x | 17.4x |
| FCF Yield | 1.32% | 1.77% | 2.09% | 2.68% | 3.77% | 3.41% | 4.78% | 5.75% |
| Dividend per Share 2 | 1 | 1.08 | 1.09 | 1.1 | 1.11 | 1.124 | 1.142 | 1.157 |
| Rate of return | 0.99% | 1.64% | 2.16% | 3.25% | 4.12% | 3.93% | 3.99% | 4.04% |
| EPS 2 | 2.295 | 4.648 | 1.223 | 1.135 | 0.444 | 1.319 | 1.575 | 1.798 |
| Distribution rate | 43.6% | 23.2% | 89.1% | 96.9% | 250% | 85.2% | 72.5% | 64.3% |
| Net sales 1 | 1,890 | 2,089 | 1,694 | 1,628 | 1,699 | 1,776 | 1,858 | 1,945 |
| EBITDA 1 | 547.6 | 601.5 | 409.5 | 378.3 | 396.6 | 432.4 | 470.5 | 504.7 |
| EBIT 1 | 468.6 | 515.1 | 320 | 279.7 | 295.3 | 318.7 | 357 | 392.7 |
| Net income 1 | 320.8 | 649.3 | 171 | 158.5 | 62 | 177.3 | 215.4 | 246.9 |
| Net Debt 1 | 732.7 | 295.2 | 537.6 | 532.3 | 523.8 | 474.9 | 413.1 | 318.5 |
| Reference price 2 | 101.20 | 66.04 | 50.50 | 33.85 | 26.95 | 28.63 | 28.63 | 28.63 |
| Nbr of stocks (in thousands) | 138,413 | 138,530 | 138,530 | 139,583 | 139,591 | 139,917 | - | - |
| Announcement Date | 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.($) | ||
|---|---|---|---|---|---|---|
 | 21.7x | 2.52x | 10.36x | 3.93% | 5.36B | |
| 32.26x | 4.69x | 18.92x | 1.13% | 72.44B | |
| 25.35x | 4.03x | 17.2x | 2.52% | 34.01B | |
| 20.68x | 2.5x | 12.97x | 2.58% | 29.88B | |
| 15.44x | 1.47x | 9.27x | 2.04% | 25.56B | |
| 11.69x | 2.97x | 6.47x | 3.53% | 20.78B | |
| 32.93x | 7.91x | 24.32x | 2.82% | 20.34B | |
| 26.62x | 2.82x | 11.56x | 1.93% | 19.03B | |
| 14.36x | 3.04x | 6.62x | 1.09% | 17.67B | |
| 28.83x | 3.43x | 13.79x | 0.37% | 12.78B | |
| Average | 22.99x | 3.54x | 13.15x | 2.2% | 25.79B | |
| Weighted average by Cap. | 24.70x | 3.79x | 14.65x | 1.98% |
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
- Stocks
- 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