Valuation Crest Nicholson Holdings plc

Equities

Market Closed - London S.E. Other stock markets 11:35:05 2026-04-21 am EDT			5-day change	1st Jan Change
70.00 ^GBX	-35.19%		-34.21%	-51.22%

Apr. 08	WINNERS & LOSERS: Solid State beats view; ceasefire lifts Gulf Marine	AN
Apr. 01	Wells Fargo 'overweight' on Rolls-Royce	AN

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	914	518.2	409.8	434	424.3	277.3	-	-
Change	-	-43.3%	-20.92%	5.89%	-2.23%	-34.65%	-	-
Enterprise Value (EV) ¹	661.2	241.7	344.9	442.5	462.5	323.5	321.7	321.7
Change	-	-63.45%	42.71%	28.28%	4.52%	-30.05%	-0.56%	0.02%
P/E ratio	12.9x	19.8x	22.9x	-4.19x	184x	11.9x	9.22x	7.47x
PBR	1.01x	0.59x	-	0.6x	0.59x	0.38x	0.37x	0.36x
PEG	-	-0.3x	-0.7x	0x	-2x	0x	0.3x	0.3x
Capitalization / Revenue	1.16x	0.57x	0.62x	0.7x	0.69x	0.45x	0.43x	0.4x
EV / Revenue	0.84x	0.26x	0.52x	0.72x	0.76x	0.53x	0.5x	0.47x
EV / EBITDA	5.6x	1.69x	7.34x	13x	12x	6.79x	5.67x	4.57x
EV / EBIT	5.77x	1.72x	7.8x	14.1x	13.3x	7.4x	6.2x	5x
EV / FCF	5.23x	4.68x	-2.06x	-6.39x	-38.9x	34.8x	12.1x	13.7x
FCF Yield	19.1%	21.3%	-48.5%	-15.6%	-2.57%	2.87%	8.26%	7.3%
Dividend per Share ²	0.136	0.17	0.17	0.022	0.031	0.039	0.0492	0.065
Rate of return	3.82%	8.42%	10.6%	1.3%	1.87%	3.61%	4.56%	6.02%
EPS ²	0.275	0.102	0.07	-0.404	0.009	0.0905	0.1172	0.1446
Distribution rate	49.5%	167%	243%	-5.45%	344%	43.1%	42%	44.9%
Net sales ¹	786.6	913.6	657.5	618.2	610.8	613	646.3	689.3
EBITDA ¹	118	143.2	47	34	38.5	47.66	56.69	70.37
EBIT ¹	114.6	140.9	44.2	31.3	34.7	43.69	51.88	64.31
Net income ¹	70.9	26.4	17.9	-103.5	2.2	23.02	29.94	38.94
Net Debt ¹	-252.8	-276.5	-64.9	8.5	38.2	46.22	44.42	44.48
Reference price ²	3.560	2.020	1.600	1.693	1.655	1.080	1.080	1.080
Nbr of stocks (in thousands)	256,736	256,531	256,132	256,320	256,353	256,722	-	-
Announcement Date	1/19/22	1/17/23	1/23/24	2/4/25	1/29/26	-	-	-

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.($)
CREST NICHOLSON HOLDINGS PLC	11.93x	0.53x	6.79x	3.62%	375M
DR HORTON	14.87x	1.4x	10.75x	1.17%	44.42B
PULTEGROUP, INC.	12.61x	1.52x	8.91x	0.78%	24.41B
DAIWA HOUSE INDUSTRY CO., LTD.	10.16x	0.93x	7.85x	3.56%	19.18B
SEKISUI HOUSE, LTD.	9.89x	0.86x	9.68x	4.1%	14.39B
TOLL BROTHERS, INC.	11.55x	1.41x	8.4x	0.69%	13.96B
SEKISUI CHEMICAL CO., LTD.	14.55x	0.78x	6.16x	3.13%	6.51B
TAYLOR MORRISON HOME CORPORATION	12.05x	1.03x	8.4x	-.--%	5.86B
SUMITOMO FORESTRY CO., LTD.	8.93x	0.82x	9.8x	3.51%	5.64B
BARRATT REDROW PLC	10.62x	0.55x	5.34x	5.42%	5.1B
Average	11.72x	0.98x	8.21x	2.6%	13.98B
Weighted average by Cap.	12.45x	1.20x	9.13x	1.98%