Valuation Marshalls plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 18:04:41 13/07/2026 +04			5-day change	1st Jan Change
145.20 ^GBX	+0.21%		-3.40%	-19.77%

06-29	Breedon made bid approach to rival Marshalls - Sky News	AN
06-29	FTSE 100 falls as housebuilders weigh	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,376	688.5	700.4	743	456.6	366.4	-	-
Change	-	-49.98%	1.73%	6.09%	-38.56%	-19.75%	-	-
Enterprise Value (EV) ¹	1,376	879.3	873.3	876.9	633.6	507	490.4	469.9
Change	-	-36.11%	-0.68%	0.42%	-27.75%	-19.97%	-3.28%	-4.18%
P/E	25.3x	24.2x	38.3x	24.1x	32.3x	10.6x	8.93x	7.43x
PBR	4.02x	0.97x	1.1x	1.13x	0.7x	0.57x	0.54x	0.52x
PEG	-	-0.4x	-1.1x	0.4x	-0.6x	0x	0.5x	0.4x
Capitalization / Revenue	2.34x	0.96x	1.04x	1.2x	0.72x	0.57x	0.55x	0.52x
EV / Revenue	2.34x	1.22x	1.3x	1.42x	1x	0.79x	0.74x	0.67x
EV / EBITDA	12.9x	6.46x	8.43x	8.97x	7.45x	5.57x	4.87x	4.3x
EV / EBIT	18.1x	8.69x	12.4x	13.1x	11.2x	8.3x	7.17x	6.23x
EV / FCF	29.6x	15.3x	14.7x	13x	28.3x	12.8x	11.9x	10.9x
FCF Yield	3.38%	6.54%	6.8%	7.71%	3.54%	7.8%	8.42%	9.21%
Dividend per Share ²	0.143	0.156	0.083	0.08	0.067	0.0748	0.0872	0.0983
Rate of return	2.06%	5.71%	2.97%	2.72%	3.71%	5.16%	6.02%	6.78%
EPS ²	0.274	0.113	0.073	0.122	0.056	0.1371	0.1622	0.1949
Distribution rate	52.2%	138%	114%	65.6%	120%	54.5%	53.7%	50.4%
Net sales ¹	589.3	719.4	671.2	619.2	632.1	641	666.6	698.3
EBITDA ¹	107.1	136	103.6	97.8	85	91.09	100.6	109.4
EBIT ¹	76.22	101.1	70.7	66.7	56.4	61.06	68.42	75.41
Net income ¹	54.81	26.79	18.6	31	14.4	38	42.14	49.41
Net Debt ¹	-0.198	190.8	172.9	133.9	177	140.6	124	103.4
Reference price ²	6.925	2.732	2.794	2.945	1.806	1.449	1.449	1.449
Nbr of stocks (in thousands)	198,763	252,012	250,676	252,307	252,802	252,869	-	-
Announcement Date	17/03/22	15/03/23	18/03/24	17/03/25	16/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MARSHALLS PLC	10.57x	0.79x	5.57x	5.16%	492M
CRH PLC	17.66x	2.09x	10x	1.5%	69.97B
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
Average	72.75x	3.80x	24.72x	1.46%	31.59B
Weighted average by Cap.	60.67x	4.00x	22.29x	1.14%