Valuation Marshalls plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:22 27/07/2026 BST			5-day change	1st Jan Change
153.50 ^GBX	+1.66%		+3.30%	-15.01%

06-29	Breedon made bid approach to rival Marshalls - Sky News	AN
06-29	FTSE 100 falls as housebuilders weigh	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,376	688.5	700.4	743	456.6	388.2	-	-
Change	-	-49.98%	1.73%	6.09%	-38.56%	-14.98%	-	-
Enterprise Value (EV) ¹	1,376	879.3	873.3	876.9	633.6	528.8	512.1	491.6
Change	-	-36.11%	-0.68%	0.42%	-27.75%	-16.54%	-3.15%	-4.01%
P/E	25.3x	24.2x	38.3x	24.1x	32.3x	11x	9.31x	7.75x
PBR	4.02x	0.97x	1.1x	1.13x	0.7x	0.59x	0.56x	0.54x
PEG	-	-0.4x	-1.1x	0.4x	-0.6x	0x	0.5x	0.4x
Capitalization / Revenue	2.34x	0.96x	1.04x	1.2x	0.72x	0.61x	0.58x	0.56x
EV / Revenue	2.34x	1.22x	1.3x	1.42x	1x	0.82x	0.77x	0.7x
EV / EBITDA	12.9x	6.46x	8.43x	8.97x	7.45x	5.71x	5.09x	4.49x
EV / EBIT	18.1x	8.69x	12.4x	13.1x	11.2x	8.66x	7.48x	6.52x
EV / FCF	29.6x	15.3x	14.7x	13x	28.3x	13.4x	12.4x	11.4x
FCF Yield	3.38%	6.54%	6.8%	7.71%	3.54%	7.48%	8.06%	8.8%
Dividend per Share ²	0.143	0.156	0.083	0.08	0.067	0.0748	0.0872	0.0983
Rate of return	2.06%	5.71%	2.97%	2.72%	3.71%	4.95%	5.77%	6.51%
EPS ²	0.274	0.113	0.073	0.122	0.056	0.1371	0.1622	0.1949
Distribution rate	52.2%	138%	114%	65.6%	120%	54.5%	53.7%	50.4%
Net sales ¹	589.3	719.4	671.2	619.2	632.1	641	666.6	698.3
EBITDA ¹	107.1	136	103.6	97.8	85	92.66	100.6	109.4
EBIT ¹	76.22	101.1	70.7	66.7	56.4	61.06	68.42	75.41
Net income ¹	54.81	26.79	18.6	31	14.4	36.2	42.14	49.41
Net Debt ¹	-0.198	190.8	172.9	133.9	177	140.6	124	103.4
Reference price ²	6.925	2.732	2.794	2.945	1.806	1.510	1.510	1.510
Nbr of stocks (in thousands)	198,763	252,012	250,676	252,307	252,802	252,869	-	-
Announcement Date	17/03/22	15/03/23	18/03/24	17/03/25	16/03/26	-	-	-

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.($)
MARSHALLS PLC	11.02x	0.82x	5.64x	4.95%	509M
CRH PLC	16.93x	2.01x	9.61x	1.57%	66.73B
VULCAN MATERIALS COMPANY	30.79x	4.89x	16.16x	0.75%	36.29B
ULTRATECH CEMENT LIMITED	35.55x	3.66x	18.76x	0.94%	36.19B
HEIDELBERG MATERIALS AG	13.15x	1.57x	7.19x	2.31%	33.63B
MARTIN MARIETTA MATERIALS, INC.	29.57x	5.34x	15.69x	0.62%	33.6B
AMRIZE AG	18.63x	2.47x	9.45x	1.3%	27.27B
CHINA JUSHI CO., LTD.	21.36x	6.27x	13.61x	2.04%	21.89B
GRASIM INDUSTRIES LIMITED	81.59x	4.45x	83.53x	0.32%	21.76B
CEMEX, S.A.B. DE C.V.	11.72x	1.31x	6.45x	0.83%	17.54B
Average	27.03x	3.28x	18.61x	1.56%	29.54B
Weighted average by Cap.	26.85x	3.39x	17.48x	1.25%