Valuation Norcros plc

Stocks

Market Closed - London S.E. 19:35:22 11/09/2026 +04			5-day change	1st Jan Change
295.00 ^GBX	-1.67%		-4.84%	-11.94%

07-22	Norcros maintains forecast as revenue rises in first quarter	AN
07-01	Norcros plc Announces Termination of James David Eyre as Director, Effective June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: April	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	208.3	168.3	161.3	184.1	258.8	263.2	-	-
Change	-	-19.21%	-4.16%	14.17%	40.55%	1.71%	-	-
Enterprise Value (EV) ¹	223.7	242.9	220.8	241.5	324.6	349.2	331.3	310.7
Change	-	8.57%	-9.1%	9.4%	34.39%	7.57%	-5.12%	-6.21%
P/E	8.24x	10x	6.04x	52.6x	960x	9.56x	9.23x	9.06x
PBR	1.04x	0.79x	0.73x	0.89x	1.31x	1.23x	1.16x	1.05x
PEG	-	-0.3x	0.1x	-0.6x	-10.4x	0x	2.54x	4.97x
Capitalization / Revenue	0.53x	0.38x	0.41x	0.5x	0.66x	0.59x	0.58x	0.56x
EV / Revenue	0.56x	0.55x	0.56x	0.66x	0.83x	0.79x	0.73x	0.66x
EV / EBITDA	4.93x	4.81x	4.83x	5.21x	6.56x	5.69x	5.17x	4.69x
EV / EBIT	5.35x	5.13x	5.11x	5.59x	7.06x	6.47x	5.89x	5.35x
EV / FCF	24.3x	13.1x	7.53x	16x	7.98x	14.2x	11.5x	9.94x
FCF Yield	4.11%	7.62%	13.3%	6.25%	12.5%	7.04%	8.72%	10.1%
Dividend per Share ²	0.1	0.102	0.102	0.104	0.113	0.1176	0.1246	0.1309
Rate of return	3.89%	5.41%	5.67%	5.07%	3.92%	3.92%	4.15%	4.36%
EPS ²	0.312	0.188	0.298	0.039	0.003	0.3137	0.325	0.331
Distribution rate	32.1%	54.3%	34.2%	267%	3,767%	37.5%	38.3%	39.6%
Net sales ¹	396.3	441	392.1	368.1	393.4	444.1	456.6	469.1
EBITDA ¹	45.4	50.5	45.7	46.4	49.5	61.4	64.04	66.3
EBIT ¹	41.8	47.3	43.2	43.2	46	53.97	56.2	58.08
Net income ¹	25.7	16.8	26.8	3.5	0.3	24.82	27.85	30.75
Net Debt ¹	15.4	74.6	59.5	57.4	65.8	85.94	68.07	47.48
Reference price ²	2.570	1.885	1.800	2.050	2.880	3.000	3.000	3.000
Nbr of stocks (in thousands)	81,052	89,274	89,597	89,819	89,858	89,228	-	-
Announcement Date	09/06/22	15/06/23	13/06/24	12/06/25	11/06/26	-	-	-

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.($)
NORCROS PLC	9.56x	0.8x	5.76x	3.92%	362M
SAINT-GOBAIN	12.03x	0.94x	6.11x	3.31%	40.57B
ASSA ABLOY AB	21.79x	2.76x	13.5x	2.01%	39.23B
MASCO CORPORATION	15.06x	2.08x	10.38x	1.89%	13.28B
CARLISLE COMPANIES INCORPORATED	17.57x	2.93x	12.06x	1.4%	13.06B
QXO, INC.	-22.35x	1.45x	16.37x	2.97%	12.75B
ZURN ELKAY WATER SOLUTIONS CORPORATION	26.99x	4.1x	14.92x	0.98%	7.55B
AGC INC.	14.64x	0.74x	4.9x	3.8%	7.63B
SIMPSON MANUFACTURING CO., INC.	18.8x	2.82x	11.56x	0.69%	7.07B
ARMSTRONG WORLD INDUSTRIES, INC.	20.06x	4.04x	11.77x	0.86%	6.88B
Average	13.42x	2.27x	10.73x	2.18%	14.84B
Weighted average by Cap.	14.00x	2.12x	10.76x	2.31%