Valuation Ibstock plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:08 2025-10-15 EDT			5-day change	1st Jan Change
1.700 ^USD	-17.48%		-.--%	-

06-21	Ibstock plc(LSE:IBST) dropped from FTSE 350 Index	CI
06-21	Ibstock plc(LSE:IBST) dropped from FTSE 350 (Ex Investment Companies) Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	834.8	608.1	595.2	693.3	551	374.1	-	-
Change	-	-27.16%	-2.13%	16.49%	-20.53%	-32.11%	-	-
Enterprise Value (EV) ¹	900.9	608.1	695.8	814.9	671	501.6	489.4	465.2
Change	-	-32.5%	14.41%	17.12%	-17.65%	-25.24%	-2.44%	-4.94%
P/E	26.5x	7.2x	28.6x	46.3x	175x	42x	24.5x	16.6x
PBR	1.97x	-	1.5x	1.75x	1.44x	1x	1x	0.97x
PEG	-	0x	-0.4x	-1.6x	-2.2x	0x	0.3x	0.3x
Capitalization / Revenue	2.04x	1.19x	1.47x	1.89x	1.48x	1.03x	0.97x	0.91x
EV / Revenue	2.2x	1.19x	1.71x	2.23x	1.8x	1.38x	1.26x	1.13x
EV / EBITDA	8.74x	4.35x	6.48x	10.3x	9.45x	7.6x	6.46x	5.48x
EV / EBIT	12.6x	6.01x	10.6x	21x	22.7x	18.2x	13.2x	10.2x
EV / FCF	14.6x	-	-94x	94.1x	-129x	27.5x	17.4x	13x
FCF Yield	6.83%	-	-1.06%	1.06%	-0.78%	3.63%	5.76%	7.72%
Dividend per Share ²	0.075	-	0.07	0.04	0.03	0.025	0.0315	0.0384
Rate of return	3.68%	-	4.62%	2.27%	2.15%	2.64%	3.33%	4.06%
EPS ²	0.077	0.215	0.053	0.038	0.008	0.0226	0.0387	0.0571
Distribution rate	97.4%	-	132%	105%	375%	111%	81.3%	67.3%
Net sales ¹	408.7	512.9	405.8	366.2	372.1	362.3	387.5	411.4
EBITDA ¹	103.1	139.7	107.4	79.35	71.04	65.99	75.73	84.87
EBIT ¹	71.64	101.1	65.79	38.79	29.51	27.54	36.98	45.51
Net income ¹	31.81	86.91	21.06	15.09	3.074	10.4	16.55	23.96
Net Debt ¹	66.06	-	100.6	121.6	120	127.6	115.3	91.1
Reference price ²	2.0380	1.5480	1.5150	1.7600	1.3960	0.9470	0.9470	0.9470
Nbr of stocks (in thousands)	409,632	392,840	392,840	393,921	394,680	395,016	-	-
Announcement Date	3/9/22	3/8/23	3/6/24	3/5/25	3/5/26	-	-	-

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.($)
CRH PLC	17.73x	2.1x	10.04x	1.49%	70.29B
CHINA JUSHI CO., LTD.	42.33x	11.83x	26.5x	1.01%	41.05B
VULCAN MATERIALS COMPANY	32.07x	5.14x	16.88x	0.71%	38.28B
ULTRATECH CEMENT LIMITED	41.09x	4.03x	21.35x	0.69%	35.45B
MARTIN MARIETTA MATERIALS, INC.	30.61x	5.49x	16.11x	0.6%	34.78B
HEIDELBERG MATERIALS AG	12.82x	1.54x	7.05x	2.36%	33.09B
AMRIZE AG	20.29x	2.63x	10.01x	1.19%	29.26B
GRASIM INDUSTRIES LIMITED	504.75x	5.52x	129.93x	0.32%	22.41B
CEMEX, S.A.B. DE C.V.	11.79x	1.3x	6.56x	0.82%	17.65B
Average	79.28x	4.40x	27.16x	1.02%	35.81B
Weighted average by Cap.	59.80x	4.46x	22.69x	1.1%