Valuation Crest Nicholson Holdings plc

Equities

Market Closed - London S.E. Other stock markets 12:35:10 2026-03-11 EDT			5-day change	1st Jan Change
124.20 ^GBX	-1.27%		-9.61%	-13.45%

02-24	Unite Group hit by weaker demand and valuation losses but ups dividend	AN
02-16	Crest Nicholson Holdings plc Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	914	518.2	409.8	434	424.3	318.8	-	-
Change	-	-43.3%	-20.92%	5.89%	-2.23%	-24.87%	-	-
Enterprise Value (EV) ¹	661.2	241.7	344.9	442.5	462.5	360.7	360.8	359.7
Change	-	-63.45%	42.71%	28.28%	4.52%	-21.99%	0.02%	-0.31%
P/E ratio	12.9x	19.8x	22.9x	-4.19x	184x	13.1x	9.48x	7.5x
PBR	1.01x	0.59x	-	0.6x	0.59x	0.44x	0.42x	0.41x
PEG	-	-0.3x	-0.7x	0x	-2x	0x	0.2x	0.3x
Capitalization / Revenue	1.16x	0.57x	0.62x	0.7x	0.69x	0.51x	0.48x	0.45x
EV / Revenue	0.84x	0.26x	0.52x	0.72x	0.76x	0.58x	0.55x	0.5x
EV / EBITDA	5.6x	1.69x	7.34x	13x	12x	7.31x	5.99x	4.78x
EV / EBIT	5.77x	1.72x	7.8x	14.1x	13.3x	7.9x	6.44x	5.14x
EV / FCF	5.23x	4.68x	-2.06x	-6.39x	-38.9x	34.5x	12.8x	15.2x
FCF Yield	19.1%	21.3%	-48.5%	-15.6%	-2.57%	2.9%	7.8%	6.59%
Dividend per Share ²	0.136	0.17	0.17	0.022	0.031	0.0398	0.053	0.0736
Rate of return	3.82%	8.42%	10.6%	1.3%	1.87%	3.2%	4.27%	5.93%
EPS ²	0.275	0.102	0.07	-0.404	0.009	0.0949	0.131	0.1655
Distribution rate	49.5%	167%	243%	-5.45%	344%	42%	40.5%	44.5%
Net sales ¹	786.6	913.6	657.5	618.2	610.8	624.2	661.5	715.6
EBITDA ¹	118	143.2	47	34	38.5	49.33	60.23	75.28
EBIT ¹	114.6	140.9	44.2	31.3	34.7	45.65	56.03	69.91
Net income ¹	70.9	26.4	17.9	-103.5	2.2	24.18	33.74	42.59
Net Debt ¹	-252.8	-276.5	-64.9	8.5	38.2	41.99	42.05	40.93
Reference price ²	3.560	2.020	1.600	1.693	1.655	1.242	1.242	1.242
Nbr of stocks (in thousands)	256,736	256,531	256,132	256,320	256,353	256,649	-	-
Announcement Date	1/19/22	1/17/23	1/23/24	2/4/25	1/29/26	-	-	-

¹GBP in Million²GBP

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.($)
CREST NICHOLSON HOLDINGS PLC	13.26x	0.58x	7.4x	3.16%	434M
DR HORTON	13.8x	1.32x	10.17x	1.23%	42.09B
PULTEGROUP, INC.	12.23x	1.47x	8.62x	0.84%	23.9B
DAIWA HOUSE INDUSTRY CO., LTD.	11.12x	0.98x	8.25x	3.28%	20.96B
SEKISUI HOUSE, LTD.	10.13x	0.88x	9.83x	4.01%	14.83B
TOLL BROTHERS, INC.	11.35x	1.38x	8.24x	0.7%	13.79B
SEKISUI CHEMICAL CO., LTD.	15.84x	0.87x	6.72x	2.88%	7.11B
TAYLOR MORRISON HOME CORPORATION	11.38x	1.04x	8.47x	-.--%	5.8B
SUMITOMO FORESTRY CO., LTD.	9.33x	0.59x	6.78x	3.38%	5.79B
BARRATT REDROW PLC	12.03x	0.65x	6.14x	4.96%	5.75B
Average	12.05x	0.97x	8.06x	2.44%	14.05B
Weighted average by Cap.	12.25x	1.16x	8.84x	1.99%