Valuation Norcros plc

Stocks

Market Closed - London S.E. 18:35:03 25/09/2026 +03			5-day change	1st Jan Change
290.00 ^GBX	-1.36%		-3.01%	-13.43%

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	258.8	-	-
Change	-	-19.21%	-4.16%	14.17%	40.55%	-0.01%	-	-
Enterprise Value (EV) ¹	223.7	242.9	220.8	241.5	324.6	344.7	326.8	306.2
Change	-	8.57%	-9.1%	9.4%	34.39%	6.19%	-5.18%	-6.3%
P/E	8.24x	10x	6.04x	52.6x	960x	9.25x	8.92x	8.76x
PBR	1.04x	0.79x	0.73x	0.89x	1.31x	1.19x	1.12x	1.01x
PEG	-	-0.3x	0.1x	-0.6x	-10.4x	0x	2.46x	4.81x
Capitalization / Revenue	0.53x	0.38x	0.41x	0.5x	0.66x	0.58x	0.57x	0.55x
EV / Revenue	0.56x	0.55x	0.56x	0.66x	0.83x	0.78x	0.72x	0.65x
EV / EBITDA	4.93x	4.81x	4.83x	5.21x	6.56x	5.61x	5.1x	4.62x
EV / EBIT	5.35x	5.13x	5.11x	5.59x	7.06x	6.39x	5.82x	5.27x
EV / FCF	24.3x	13.1x	7.53x	16x	7.98x	14x	11.3x	9.8x
FCF Yield	4.11%	7.62%	13.3%	6.25%	12.5%	7.13%	8.84%	10.2%
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%	4.06%	4.3%	4.51%
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	2.900	2.900	2.900
Nbr of stocks (in thousands)	81,052	89,274	89,597	89,819	89,858	89,228	-	-
Announcement Date	6/9/22 A	6/15/23 A	6/13/24 A	6/12/25 A	6/11/26 A	-	-	-

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	9.25x	0.78x	5.61x	4.06%	343M
ASSA ABLOY AB	22.65x	2.85x	13.96x	1.94%	39.79B
SAINT-GOBAIN	11.78x	0.93x	6.01x	3.38%	38.93B
MASCO CORPORATION	15.33x	2.11x	10.54x	1.86%	13.52B
CARLISLE COMPANIES INCORPORATED	17.48x	2.91x	11.99x	1.41%	12.93B
QXO, INC.	-22.6x	1.47x	16.51x	2.94%	12.9B
ZURN ELKAY WATER SOLUTIONS CORPORATION	27.66x	4.2x	15.29x	0.96%	7.74B
AGC INC.	15.11x	0.75x	5.01x	3.68%	7.71B
SIMPSON MANUFACTURING CO., INC.	19.15x	2.89x	11.77x	0.67%	7.24B
ARMSTRONG WORLD INDUSTRIES, INC.	20.07x	4.04x	11.77x	0.86%	6.88B
Average	13.59x	2.29x	10.85x	2.17%	14.8B
Weighted average by Cap.	14.27x	2.17x	10.98x	2.28%