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. 09	BP CEO says company must sharpen financial discipline	RE
Jul. 08	Wells Fargo Adjusts Price Target on CRH public to $132 From $135	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	69,967	-	-
Change	-	-29.42%	66.05%	31.38%	33.14%	-16.19%	-	-
Enterprise Value (EV) ¹	47,110	33,887	53,131	73,235	97,634	83,048	83,131	82,975
Change	-	-28.07%	56.79%	37.84%	33.32%	-14.94%	0.1%	-0.19%
P/E	-	-	16x	18.4x	22.6x	17.7x	15.5x	13.6x
PBR	-	-	2.3x	3.08x	3.68x	2.69x	2.46x	2.26x
PEG	-	-	-	1.2x	2.32x	2.33x	1.1x	1x
Capitalization / Revenue	1.31x	0.88x	1.37x	1.76x	2.23x	1.76x	1.67x	1.56x
EV / Revenue	1.52x	1.04x	1.52x	2.06x	2.61x	2.09x	1.98x	1.85x
EV / EBITDA	8.81x	6.04x	8.6x	10.6x	12.7x	10x	9.28x	8.49x
EV / EBIT	12.7x	8.7x	12.7x	14.9x	17.9x	13.9x	12.7x	11.5x
EV / FCF	17.7x	13.9x	16.6x	30.4x	33.5x	25.1x	23x	19.5x
FCF Yield	5.64%	7.17%	6.02%	3.29%	2.98%	3.98%	4.35%	5.13%
Dividend per Share ²	-	-	1.33	1.4	1.48	1.566	1.651	1.761
Rate of return	-	-	1.92%	1.51%	1.19%	1.5%	1.58%	1.68%
EPS ²	-	-	4.33	5.02	5.51	5.928	6.777	7.68
Distribution rate	-	-	30.7%	27.9%	26.9%	26.4%	24.4%	22.9%
Net sales ¹	30,981	32,723	34,949	35,572	37,447	39,750	41,920	44,839
EBITDA ¹	5,350	5,615	6,176	6,930	7,681	8,301	8,954	9,774
EBIT ¹	3,704	3,894	4,186	4,925	5,440	5,969	6,564	7,206
Net income ¹	2,565	3,847	3,178	3,492	3,753	3,964	4,501	5,022
Net Debt ¹	6,389	5,147	5,406	10,532	14,151	13,081	13,164	13,008
Reference price ²	52.85	38.60	69.16	92.52	124.80	104.71	104.71	104.71
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
VULCAN MATERIALS COMPANY	32.27x	5.14x	16.95x	0.71%	38.31B
ULTRATECH CEMENT LIMITED	42.01x	4.11x	21.8x	0.68%	36.12B
MARTIN MARIETTA MATERIALS, INC.	30.49x	5.48x	16.08x	0.6%	34.69B
HEIDELBERG MATERIALS AG	13.37x	1.6x	7.32x	2.27%	34.5B
CHINA JUSHI CO., LTD.	32.88x	9.27x	20.25x	1.36%	32.6B
AMRIZE AG	19.59x	2.55x	9.74x	1.24%	28.25B
GRASIM INDUSTRIES LIMITED	516.52x	5.64x	132.85x	0.31%	22.86B
CEMEX, S.A.B. DE C.V.	12.09x	1.33x	6.65x	0.8%	18.11B
AMBUJA CEMENTS	37.81x	2.4x	14.74x	0.47%	11.37B
Average	81.89x	4.17x	27.38x	0.94%	28.53B
Weighted average by Cap.	71.48x	4.46x	25.34x	1%