Valuation CRH plc London S.E.

Stocks

Market Closed - London S.E. Other stock markets 11:35:10 2026-04-17 am EDT			5-day change	1st Jan Change
8,790.00 ^GBX	+3.88%		-.--%	-5.52%

Jul. 15	Jefferies Adjusts Price Target on CRH to $159.50 From $165.60, Maintains Buy Rating	MT
Jul. 14	Rothschild & Co Redburn Adjusts Price Target on CRH to $138 From $146, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	40,721	28,740	47,725	62,703	83,483	66,733	-	-
Change	-	-29.42%	66.05%	31.38%	33.14%	-20.06%	-	-
Enterprise Value (EV) ¹	47,110	33,887	53,131	73,235	97,634	79,749	80,694	80,371
Change	-	-28.07%	56.79%	37.84%	33.32%	-18.32%	1.18%	-0.4%
P/E	-	-	16x	18.4x	22.6x	17x	14.7x	13x
PBR	-	-	2.3x	3.08x	3.68x	2.55x	2.33x	2.12x
PEG	-	-	-	1.2x	2.32x	2.52x	1x	1x
Capitalization / Revenue	1.31x	0.88x	1.37x	1.76x	2.23x	1.68x	1.59x	1.48x
EV / Revenue	1.52x	1.04x	1.52x	2.06x	2.61x	2.01x	1.92x	1.79x
EV / EBITDA	8.81x	6.04x	8.6x	10.6x	12.7x	9.61x	8.97x	8.17x
EV / EBIT	12.7x	8.7x	12.7x	14.9x	17.9x	13.3x	12.2x	11.1x
EV / FCF	17.7x	13.9x	16.6x	30.4x	33.5x	24.7x	22.5x	19.1x
FCF Yield	5.64%	7.17%	6.02%	3.29%	2.98%	4.05%	4.44%	5.25%
Dividend per Share ²	-	-	1.33	1.4	1.48	1.566	1.662	1.772
Rate of return	-	-	1.92%	1.51%	1.19%	1.57%	1.66%	1.77%
EPS ²	-	-	4.33	5.02	5.51	5.882	6.787	7.685
Distribution rate	-	-	30.7%	27.9%	26.9%	26.6%	24.5%	23.1%
Net sales ¹	30,981	32,723	34,949	35,572	37,447	39,713	42,068	45,022
EBITDA ¹	5,350	5,615	6,176	6,930	7,681	8,300	8,992	9,838
EBIT ¹	3,704	3,894	4,186	4,925	5,440	5,974	6,603	7,261
Net income ¹	2,565	3,847	3,178	3,492	3,753	3,968	4,501	5,021
Net Debt ¹	6,389	5,147	5,406	10,532	14,151	13,015	13,960	13,638
Reference price ²	52.85	38.60	69.16	92.52	124.80	99.87	99.87	99.87
Nbr of stocks (in thousands)	770,505	744,565	690,061	677,722	668,934	668,200	-	-
Announcement Date	3/3/22	3/2/23	2/29/24	2/26/25	2/18/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
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
AMBUJA CEMENTS	36.83x	2.34x	14.4x	0.49%	10.96B
Average	31.02x	3.59x	20.58x	1.07%	26.57B
Weighted average by Cap.	30.11x	3.73x	19.56x	1.12%