Valuation Crest Nicholson Holdings plc

Equities

Market Closed - London S.E. Other stock markets 11:35:10 2024-09-10 EDT			5-day change	1st Jan Change
194.70 ^GBX	-1.17%		-5.30%	-10.36%

08-27	Deutsche Bank cuts Associated British Foods	AN
08-27	Stocks seen higher as UK shop prices decrease	AN

Fiscal Period: October	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	997.3	564.4	914	518.2	409.8	505	-	-
Change	-	-43.41%	61.94%	-43.3%	-20.92%	23.22%	-	-
Enterprise Value (EV) ¹	960.1	422.2	661.2	241.7	344.9	560.4	552.7	534.5
Change	-	-56.03%	56.61%	-63.45%	42.71%	62.48%	-1.37%	-3.3%
P/E ratio	12.1x	-52.3x	12.9x	19.8x	22.9x	-55.5x	18x	11.8x
PBR	1.17x	0.68x	1.01x	0.59x	-	0.61x	0.59x	0.57x
PEG	-	0x	-0x	-0.3x	-0.7x	0x	-0x	0.2x
Capitalization / Revenue	0.92x	0.83x	1.16x	0.57x	0.62x	0.83x	0.78x	0.72x
EV / Revenue	0.88x	0.62x	0.84x	0.26x	0.52x	0.92x	0.86x	0.77x
EV / EBITDA	7.09x	6.58x	5.6x	1.69x	7.34x	16.4x	10.9x	7.79x
EV / EBIT	7.22x	7.39x	5.77x	1.72x	7.8x	17.8x	11.3x	7.88x
EV / FCF	7.91x	3.71x	5.23x	4.68x	-2.06x	-7.17x	18.2x	22.4x
FCF Yield	12.6%	27%	19.1%	21.3%	-48.5%	-14%	5.5%	4.46%
Dividend per Share ²	0.33	-	0.136	0.17	0.17	0.0287	0.0469	0.0675
Rate of return	8.5%	-	3.82%	8.42%	10.6%	1.46%	2.38%	3.43%
EPS ²	0.321	-0.042	0.275	0.102	0.07	-0.0355	0.1094	0.1666
Distribution rate	103%	-	49.5%	167%	243%	-80.9%	42.9%	40.6%
Net sales ¹	1,086	677.9	786.6	913.6	657.5	607.4	643.8	698.3
EBITDA ¹	135.5	64.2	118	143.2	47	34.12	50.71	68.61
EBIT ¹	133	57.1	114.6	140.9	44.2	31.57	48.98	67.84
Net income ¹	82.5	-10.7	70.9	26.4	17.9	-9.855	28.1	42.83
Net Debt ¹	-37.2	-142.2	-252.8	-276.5	-64.9	55.46	47.77	29.53
Reference price ²	3.884	2.198	3.560	2.020	1.600	1.970	1.970	1.970
Nbr of stocks (in thousands)	256,782	256,776	256,736	256,531	256,132	256,320	-	-
Announcement Date	20-01-28	21-01-26	22-01-19	23-01-17	24-01-23	-	-	-

¹GBP in Million²GBP

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CREST NICHOLSON HOLDINGS PLC	-55.48x	0.92x	16.42x	+1.46%	660M
DR HORTON	12.83x	1.69x	9.54x	+0.64%	61.1B
PULTEGROUP, INC.	9.81x	1.54x	6.9x	+0.59%	27.31B
DAIWA HOUSE INDUSTRY CO., LTD.	10.65x	0.85x	8.11x	+3.27%	20.29B
SEKISUI HOUSE, LTD.	11.71x	0.96x	10.73x	+3.38%	17.45B
TOLL BROTHERS, INC.	9.49x	1.45x	6.83x	+0.64%	14.07B
BARRATT DEVELOPMENTS PLC	28.98x	1.51x	16.68x	+3.11%	9.35B
SUMITOMO FORESTRY CO., LTD.	10.69x	0.75x	7.49x	+2.36%	8.66B
TAYLOR WIMPEY PLC	20.3x	1.51x	11.9x	+5.88%	7.37B
Average	6.55x	1.24x	10.51x	+2.37%	18.47B
Weighted average by Cap.	12.52x	1.40x	9.26x	+1.70%