XLONCRH
Market cap66bUSD
Dec 20, Last price
7,472.00GBP
1D
0.03%
1Q
7.91%
Jan 2017
164.03%
Name
CRH PLC
Chart & Performance
Profile
CRH plc, through its subsidiaries, manufactures and distributes building materials. It operates in three segments: Americas Materials, Europe Materials, and Building Products. The company manufactures and supplies cement, lime, aggregates, precast, ready mixed concrete, and asphalt products; concrete masonry and hardscape products comprising pavers, blocks and kerbs, retaining walls, and related patio products; and glass and glazing products, including architectural glass, custom-engineered curtain and window walls, architectural windows, storefront systems, doors, skylights, and architectural hardware. It also offers precast concrete and polymer-based products, such as underground vaults, drainage pipes and structures, utility enclosures, and modular precast structures to the water, energy, communication, transportation, and building structures markets; and construction accessories, such as anchoring, fixing, and connection solutions, as well as lifting systems, formwork accessories, and other accessories used in construction applications. In addition, the company offers network access products, which include composite access chambers, covers, passive safety systems, retention sockets, sealants, and meter boxes; and paving and construction services. Further, it provides building and civil engineering contracting, contract surfacing, operates logistics and owned railway infrastructure; sells and distributes cement; and supplies access chambers and ducting products. It serves governments, contractors, homebuilders, homeowners, and sub-contractors. The company operates primarily in the Republic of Ireland, the United Kingdom, the rest of Europe, the United States, and internationally. CRH plc was founded in 1936 and is headquartered in Dublin, Ireland.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 34,949,000 6.80% | 32,723,000 5.62% | 30,981,000 12.30% | |||||||
Cost of revenue | 30,472,000 | 28,829,000 | 27,396,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,477,000 | 3,894,000 | 3,585,000 | |||||||
NOPBT Margin | 12.81% | 11.90% | 11.57% | |||||||
Operating Taxes | 925,000 | 785,000 | 721,000 | |||||||
Tax Rate | 20.66% | 20.16% | 20.11% | |||||||
NOPAT | 3,552,000 | 3,109,000 | 2,864,000 | |||||||
Net income | 3,178,000 18.41% | 2,684,000 2.05% | 2,630,000 134.40% | |||||||
Dividends | (940,000) | (917,000) | (906,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (3,063,000) | (1,167,000) | (883,000) | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 2,121,000 | 1,751,000 | 846,000 | |||||||
Long-term debt | 12,281,000 | 10,523,000 | 12,983,000 | |||||||
Deferred revenue | 86,000 | 1,801,000 | ||||||||
Other long-term liabilities | 2,196,000 | 1,890,000 | 328,000 | |||||||
Net debt | 7,441,000 | 5,689,000 | 7,045,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,017,000 | 3,800,000 | 3,979,000 | |||||||
CAPEX | (1,817,000) | (1,523,000) | (1,554,000) | |||||||
Cash from investing activities | (2,391,000) | (917,000) | (2,513,000) | |||||||
Cash from financing activities | (2,380,000) | (2,499,000) | (3,107,000) | |||||||
FCF | 6,586,000 | (811,000) | 2,497,000 | |||||||
Balance | ||||||||||
Cash | 6,341,000 | 5,936,000 | 5,783,000 | |||||||
Long term investments | 620,000 | 649,000 | 1,001,000 | |||||||
Excess cash | 5,213,550 | 4,948,850 | 5,234,950 | |||||||
Stockholders' equity | 23,366,000 | 21,462,000 | 21,554,000 | |||||||
Invested Capital | 31,625,450 | 29,531,150 | 29,416,050 | |||||||
ROIC | 11.62% | 10.55% | 9.92% | |||||||
ROCE | 11.31% | 10.43% | 9.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 729,200 | 764,100 | 786,800 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 6,110,000 | 5,471,000 | 5,136,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 376,000 | 401,000 | 433,000 | |||||||
Interest/NOPBT | 8.40% | 10.30% | 12.08% |