…
Marshalls plc, together with its subsidiaries, manufactures and sells landscape, building, and roofing products in the United Kingdom and internationally. It offers paving products, such as flag paving, natural stone paving, block paving, permeable paving, tactile paving, concrete, granite, sandstone, yorkstone, 600x600 slabs, 450x450 slabs, charcoal block, buff, grey, 50mm slabs, linear, council slabs, 80mm block, and permeable block, as well as accessories, steps, rail products, marker blocks, setts and cobbles, access and estate roads, and pedestals; kerbs; and combined kerb and drainage systems, pipes and manholes, linear drainage systems, retaining walls, below ground drainage, specialist precast and offsite solutions. The company also provides facing bricks, walling, engineering bricks, blocks, and utility bricks; landscape protection products, including hostile vehicle mitigation, post and rail, seating, planters, litter bins, cycle parking and storage, tree protection, tables, bespoke, active travel solutions, rhino bollards, and street furniture; mortar and screed for construction projects; gardens and driveway products; and aggregates, block stone, and building sand. In addition, it engages in the property management and non-trading activities; manufacturing and sale of roof integrated solar products; and operation of a quarry. Marshalls plc was founded in 1890 and is headquartered in Halifax, the United Kingdom.
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
A unique technical analysis driven score developed by Kalkine showing momentum in stock prices based on select technical indicators identified.
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Income before tax | 17.70M | 39.40M | 22.20M | 37.20M | 69.32M |
| Minority interest | - | 0.00M | 0.20M | 0.25M | -0.09M |
| Net income | 14.40M | 31.00M | 18.60M | 26.79M | 54.81M |
| Gross profit | 209.70M | 391.50M | 220.10M | 448.60M | 361.31M |
| Reconciled depreciation | 38.90M | 41.50M | 43.30M | 34.91M | 30.92M |
| Ebit | 44.60M | 51.70M | 41.00M | 100.42M | 76.22M |
| Ebitda | 93.80M | 84.20M | 84.30M | 135.33M | 107.43M |
| Depreciation and amortization | 49.20M | 32.50M | 43.30M | 34.91M | 31.20M |
| Operating income | 44.60M | 53.90M | 41.00M | 100.42M | 76.22M |
| Other operating expenses | 587.50M | 565.30M | 630.20M | 626.30M | 512.75M |
| Interest expense | 14.90M | 14.50M | 18.80M | 10.72M | 6.90M |
| Tax provision | 3.30M | 8.40M | 3.80M | 10.66M | 14.42M |
| Interest income | - | 0.00M | 0.10M | 0.00M | 0.00M |
| Net interest income | -13.90M | -14.50M | -18.80M | -10.71M | -6.90M |
| Income tax expense | 3.30M | 8.40M | 3.80M | 10.66M | 14.42M |
| Total revenue | 632.10M | 619.20M | 671.20M | 719.37M | 589.26M |
| Total operating expenses | 165.10M | 337.60M | 177.50M | 355.53M | 284.80M |
| Cost of revenue | 422.40M | 227.70M | 451.10M | 270.77M | 227.96M |
| Total other income expense net | -26.90M | -14.50M | -18.80M | -63.23M | -6.90M |
| Net income from continuing ops | 14.40M | 31.00M | 18.40M | 26.54M | 54.90M |
| Net income applicable to common shares | - | - | - | 26.79M | 54.81M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-06-30 | 2022-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2023-06-30 | 2022-12-31 |
| Total assets | 1041.40M | 1076.10M | 1114.10M | - | 1208.87M |
| Intangible assets | 206.00M | 217.80M | 227.50M | - | 237.11M |
| Other current assets | 1.10M | 2.60M | 4.30M | - | 126.94M |
| Total liab | 385.70M | 414.80M | 472.80M | - | 547.80M |
| Total stockholder equity | 655.70M | 661.30M | 641.30M | - | 660.29M |
| Deferred long term liab | - | - | - | - | 0.18M |
| Other current liab | 2.20M | 56.70M | 60.60M | - | 5.13M |
| Common stock | 63.20M | 63.20M | 63.20M | - | 63.24M |
| Capital stock | 63.20M | 63.20M | 63.20M | - | 63.24M |
| Retained earnings | 389.00M | 393.70M | 373.10M | - | 391.17M |
| Other liab | - | - | - | - | 97.36M |
| Good will | 324.40M | 324.40M | 324.40M | - | 322.63M |
| Other assets | - | - | - | - | 23.89M |
| Cash | 4.90M | 18.90M | 34.50M | - | 56.26M |
| Total current liabilities | 125.10M | 148.60M | 138.50M | - | 167.33M |
| Net debt | 177.00M | 169.30M | 217.60M | - | 236.60M |
| Short term debt | 5.60M | 5.70M | 8.00M | - | 9.76M |
| Short long term debt | - | - | - | - | 0.00M |
| Short long term debt total | 181.90M | 188.20M | 252.10M | - | 292.87M |
| Other stockholder equity | 341.60M | 198.30M | 129.60M | - | 205.87M |
| Property plant equipment | - | - | - | - | 303.45M |
| Total current assets | 222.80M | 240.50M | 259.00M | - | 321.97M |
| Net tangible assets | - | - | - | - | 100.73M |
| Short term investments | - | 1.00M | 1.80M | - | - |
| Net receivables | 79.60M | 80.80M | 95.10M | - | 123.28M |
| Long term debt | 142.80M | 152.80M | 207.40M | - | 247.03M |
| Inventory | 137.20M | 138.20M | 125.10M | - | 138.76M |
| Accounts payable | 117.30M | 72.50M | 59.30M | - | 152.44M |
| Accumulated other comprehensive income | -138.10M | 6.10M | 6.50M | - | - |
| Non currrent assets other | 24.90M | 24.10M | 11.00M | - | 22.43M |
| Non current assets total | 818.60M | 835.60M | 855.10M | - | 886.89M |
| Capital lease obligations | 39.10M | 35.40M | 44.70M | - | 45.83M |
| Breakdown | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 |
| Investments | - | -9.80M | -18.20M | -114.93M | -7.03M |
| Change to liabilities | - | - | - | -20.74M | 19.74M |
| Total cashflows from investing activities | -15.70M | -9.80M | -18.20M | -114.93M | -7.03M |
| Net borrowings | -10.00M | -55.00M | -39.60M | -97.31M | -99.46M |
| Total cash from financing activities | -37.00M | -82.70M | -81.10M | 44.35M | -120.95M |
| Change to operating activities | - | - | - | -17.41M | -2.82M |
| Net income | 14.40M | 31.00M | 22.20M | 26.54M | 54.90M |
| Change in cash | -14.00M | -15.60M | -21.80M | 15.05M | -62.49M |
| Begin period cash flow | 18.90M | 34.50M | 56.30M | 41.21M | 103.71M |
| End period cash flow | 4.90M | 18.90M | 34.50M | 56.26M | 41.21M |
| Total cash from operating activities | 38.90M | 76.80M | 77.70M | 85.34M | 65.54M |
| Issuance of capital stock | - | - | 0.00M | 181.40M | - |
| Depreciation | 49.20M | 41.50M | 43.30M | 34.91M | 30.92M |
| Other cashflows from investing activities | - | 2.00M | 3.10M | 0.00M | 0.00M |
| Dividends paid | 19.20M | 21.00M | 31.60M | 38.67M | 17.92M |
| Change to inventory | 1.00M | -13.10M | 10.10M | -14.00M | -18.11M |
| Change to account receivables | 2.20M | 13.80M | 25.80M | 22.90M | -16.70M |
| Sale purchase of stock | -0.90M | -1.40M | -0.30M | -1.07M | -3.57M |
| Other cashflows from financing activities | -6.90M | -5.30M | -9.60M | 292.38M | 21.83M |
| Change to netincome | - | - | - | 52.89M | -2.30M |
| Capital expenditures | 16.00M | 9.20M | 20.80M | 30.15M | 21.92M |
| Change in working capital | -12.50M | 0.70M | 12.20M | -11.83M | -15.06M |
| Stock based compensation | 1.00M | 5.90M | 2.80M | 1.25M | 2.30M |
| Other non cash items | 2.20M | -2.30M | -2.80M | 34.47M | 6.90M |
| Free cash flow | 22.90M | 67.60M | 56.90M | 55.19M | 43.61M |
Sector: Basic Materials Industry: Building Materials
|
Stock Name
|
Change
(GBX) |
Price
(GBX) |
Trailing
PE (x) |
Forward
PE (x) |
Price Sales
TTM (x) |
Price to Book Value (x)
|
Enterprise Value
to Revenue (x) |
Enterprise Value
to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| MSLH Marshalls PLC |
6.20 3.59% |
179.10 | 24.27 | 9.36 | 0.58 | 0.55 | 0.86 | 7.67 |
| SRC Sigmaroc PLC |
2.00 1.66% |
122.80 | 17.96 | 10.42 | 1.35 | 1.59 | 1.72 | 7.84 |
| BREE Breedon Group PLC |
2.40 0.72% |
333.60 | 13.20 | 9.93 | 0.64 | 0.88 | 0.92 | 5.79 |
| IBST Ibstock PLC |
2.55 3.08% |
85.40 | 108.00 | 20.45 | 1.15 | 1.13 | 1.56 | 11.14 |
| FORT Forterra PLC |
5.80 3.61% |
166.40 | 20.43 | 12.48 | 0.89 | 1.42 | 1.06 | 8.51 |
Marshalls plc, together with its subsidiaries, manufactures and sells landscape, building, and roofing products in the United Kingdom and internationally. It offers paving products, such as flag paving, natural stone paving, block paving, permeable paving, tactile paving, concrete, granite, sandstone, yorkstone, 600x600 slabs, 450x450 slabs, charcoal block, buff, grey, 50mm slabs, linear, council slabs, 80mm block, and permeable block, as well as accessories, steps, rail products, marker blocks, setts and cobbles, access and estate roads, and pedestals; kerbs; and combined kerb and drainage systems, pipes and manholes, linear drainage systems, retaining walls, below ground drainage, specialist precast and offsite solutions. The company also provides facing bricks, walling, engineering bricks, blocks, and utility bricks; landscape protection products, including hostile vehicle mitigation, post and rail, seating, planters, litter bins, cycle parking and storage, tree protection, tables, bespoke, active travel solutions, rhino bollards, and street furniture; mortar and screed for construction projects; gardens and driveway products; and aggregates, block stone, and building sand. In addition, it engages in the property management and non-trading activities; manufacturing and sale of roof integrated solar products; and operation of a quarry. Marshalls plc was founded in 1890 and is headquartered in Halifax, the United Kingdom.
| Name | Title | Year Born |
|---|---|---|
| Mr. Martyn Coffey | CEO & Exec. Director | 1962 |
| Mr. Justin Lockwood | CFO & Director | 1970 |
| Simon Gerald Bourne | Chief Operating Officer & Director | 1973 |
| Mr. Shiv Sibal | Group Gen. Counsel & Group Company Sec. | NA |
| Mr. Chris Harrop | Group Marketing Director | NA |
| Mr. Ben Warren | Managing Director for Commercial Bus. | NA |
| Mr. Simon Gerald Bourne | CEO & Director | 1973 |
| Mr. Justin Ashley Lockwood | CFO & Director | 1970 |
| Mr. Shiv Sibal | Chief Legal Officer & Group Company Secretary | NA |
| Susan Barclay | Managing Director | NA |
Disclaimer - (*)This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.