Valuation James Hardie Industries plc

Equities

Market Closed - Australian S.E. Other stock markets 12:10:09 2026-02-09 am EST			5-day change	1st Jan Change
33.63 ^AUD	+3.60%		+1.51%	+8.91%

Jan. 16	Australian Shares Reach 50-Day Peak; James Hardie to Close California, South Carolina Manufacturing Facilities	MT
Jan. 16	James Hardie's Fiscal Year 2027 Profit to See 'Modest' Boost From Decision to Close US Plants, Citi Says	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	13,472	13,565	9,435	17,437	10,315	13,825	-	-
Change	-	0.69%	-30.45%	84.81%	-40.84%	34.03%	-	-
Enterprise Value (EV) ¹	14,125	14,318	10,381	18,194	10,872	18,186	17,722	17,097
Change	-	1.37%	-27.49%	75.26%	-40.25%	67.27%	-2.55%	-3.53%
P/E ratio	51.4x	29.6x	18.6x	34.7x	24.5x	46.7x	22.5x	17x
PBR	12.7x	10.2x	5.86x	9.38x	4.77x	2.12x	1.93x	1.73x
PEG	-	0.4x	1.6x	39.91x	-1.6x	-1x	0x	0.5x
Capitalization / Revenue	4.63x	3.75x	2.5x	4.43x	2.66x	2.89x	2.52x	2.32x
EV / Revenue	4.86x	3.96x	2.75x	4.62x	2.8x	3.8x	3.23x	2.87x
EV / EBITDA	18.5x	14.6x	10.9x	16.2x	10.1x	14.9x	11.9x	9.99x
EV / EBIT	22.5x	17.6x	13.3x	19.3x	12.6x	19.9x	15.7x	12.8x
EV / FCF	20.9x	28.7x	637x	39.1x	28.6x	62.3x	41.1x	26.5x
FCF Yield	4.79%	3.49%	0.16%	2.56%	3.5%	1.6%	2.43%	3.77%
Dividend per Share ²	0.7	0.7	-	-	-	-	-	-
Rate of return	2.31%	2.3%	-	-	-	-	-	-
EPS ²	0.59	1.03	1.15	1.16	0.98	0.5103	1.059	1.403
Distribution rate	119%	68%	-	-	-	-	-	-
Net sales ¹	2,909	3,615	3,777	3,936	3,878	4,788	5,490	5,960
EBITDA ¹	764	977.4	952.4	1,126	1,079	1,223	1,484	1,712
EBIT ¹	629	815.6	779.8	940.8	863.2	912.7	1,130	1,338
Net income ¹	262.8	459.1	512	510.2	424	277.8	630.8	797.1
Net Debt ¹	653	752.3	946	757.6	556.8	4,361	3,897	3,272
Reference price ²	30.32	30.46	21.34	40.20	24.00	23.83	23.83	23.83
Nbr of stocks (in thousands)	444,289	445,349	442,056	433,785	429,819	580,098	-	-
Announcement Date	5/17/21	5/16/22	5/15/23	5/20/24	5/20/25	-	-	-

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.($)
JAMES HARDIE INDUSTRIES PLC	44.59x	3.67x	14.36x	-.--%	13.2B
HOLCIM LTD	24.33x	2.84x	11.52x	2.2%	53.26B
ANHUI CONCH CEMENT COMPANY LIMITED	14.51x	0.85x	3.91x	3.36%	18.43B
SHREE CEMENT LIMITED	54.84x	4.65x	21.01x	0.48%	10.88B
BUZZI SPA	10.81x	1.73x	6.57x	1.57%	10.52B
DANGOTE CEMENT PLC	11.74x	3.12x	7.06x	7.77%	8.34B
EAGLE MATERIALS INC.	17.62x	3.84x	11.5x	0.44%	7.1B
HUAXIN BUILDING MATERIALS GROUP CO., LTD.	17.02x	1.65x	6.69x	2.3%	6.27B
TCC GROUP HOLDINGS CO., LTD.	79.96x	1.92x	8.9x	3.89%	6B
TIANSHAN MATERIAL CO., LTD.	47.55x	-	-	-	5.36B
Average	32.30x	2.70x	10.17x	2.44%	13.94B
Weighted average by Cap.	28.18x	2.68x	10.51x	2.29%