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	68,771	-	-
Change	-	-29.42%	66.05%	31.38%	33.14%	-17.62%	-	-
Enterprise Value (EV) ¹	47,110	33,887	53,131	73,235	97,634	81,854	82,189	81,864
Change	-	-28.07%	56.79%	37.84%	33.32%	-16.16%	0.41%	-0.4%
P/E	-	-	16x	18.4x	22.6x	17.4x	15.2x	13.4x
PBR	-	-	2.3x	3.08x	3.68x	2.65x	2.42x	2.22x
PEG	-	-	-	1.2x	2.32x	2.28x	1.1x	1x
Capitalization / Revenue	1.31x	0.88x	1.37x	1.76x	2.23x	1.73x	1.64x	1.53x
EV / Revenue	1.52x	1.04x	1.52x	2.06x	2.61x	2.06x	1.96x	1.83x
EV / EBITDA	8.81x	6.04x	8.6x	10.6x	12.7x	9.86x	9.18x	8.38x
EV / EBIT	12.7x	8.7x	12.7x	14.9x	17.9x	13.7x	12.5x	11.4x
EV / FCF	17.7x	13.9x	16.6x	30.4x	33.5x	25.3x	22.9x	19.4x
FCF Yield	5.64%	7.17%	6.02%	3.29%	2.98%	3.95%	4.36%	5.15%
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%	1.52%	1.62%	1.72%
EPS ²	-	-	4.33	5.02	5.51	5.931	6.777	7.68
Distribution rate	-	-	30.7%	27.9%	26.9%	26.4%	24.5%	23.1%
Net sales ¹	30,981	32,723	34,949	35,572	37,447	39,731	41,968	44,853
EBITDA ¹	5,350	5,615	6,176	6,930	7,681	8,297	8,958	9,774
EBIT ¹	3,704	3,894	4,186	4,925	5,440	5,972	6,568	7,205
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	13,082	13,418	13,093
Reference price ²	52.85	38.60	69.16	92.52	124.80	102.92	102.92	102.92
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	31.75x	5.03x	16.62x	0.73%	37.41B
ULTRATECH CEMENT LIMITED	42.06x	4.12x	21.83x	0.68%	35.82B
HEIDELBERG MATERIALS AG	13.6x	1.61x	7.41x	2.24%	34.96B
MARTIN MARIETTA MATERIALS, INC.	29.73x	5.37x	15.76x	0.61%	33.78B
AMRIZE AG	19.24x	2.54x	9.71x	1.26%	28.16B
CHINA JUSHI CO., LTD.	25.06x	7.31x	15.86x	1.74%	25.64B
GRASIM INDUSTRIES LIMITED	82.12x	4.47x	84.06x	0.32%	21.9B
CEMEX, S.A.B. DE C.V.	12.56x	1.37x	6.82x	0.77%	18.8B
AMBUJA CEMENTS	38.02x	2.41x	14.86x	0.47%	11.32B
Average	32.68x	3.80x	21.44x	0.98%	27.53B
Weighted average by Cap.	31.57x	3.97x	20.23x	1.04%