Subscribe

Grafton Group plc (GFTU.L)

GBp895.90 +1.30 (+0.15%)
IE LSE Industrials Industrial - Distribution
Address The Hive D18 Y2X6
Dublin, IE
CEO Eric Born
IPO 2002-07-30
ISIN IE00B00MZ448

Explore sections of this company profile

Also trades on London Stock Exchange · GFTU.L (GBp) Other OTC · GROUF (USD)
Description

Grafton Group plc distributes and sells building materials and construction related products in Ireland, the United Kingdom, Ireland, the Netherlands, Finland, and Spain. The company provides tools, ironmongery and accessories; distributes materials and plant for mechanical services, heating, plumbing and air movement; and distributes workwear and personal protective equipment (PPE), tools, spare parts and accessories; air conditioning, ventilation, heating and refrigeration products under the Selco, Leyland SDM, Chadwicks, MacBlair, Isero, Polvo, Gunters en Meuser, TG Lynes, IKH, and Salvador Escoda brands. It also offers DIY products, paints, lighting, homestyle, housewares, bathroom products, and kitchens, as well as gardening and Christmas products under the Woodie's brand. Further, it manufactures and distributes dry mortars and wooden staircases and windows under the CPI Mortar and StairBox brands. The company was founded in 1902 and is headquartered in Dublin, Ireland.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
GBp895.90 +1.30 (+0.15%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
444.0K
Beta
1.08
Float Shares
166.76M
Free Float %
86.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-0.08% -0.19% -5.20% -16.13% -12.20% -11.31% -17.86% +0.55% -31.40% +12.33% +45.12%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
895.90
DCF (Unlevered) 2,258.81 +152.1%
DCF (Levered) 1,855.01 +107.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 91% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 9 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
3.84
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Industrial - Distribution: +4.8%
    +10.4% Q4'25: +12.1% (vs Q4'23)
  • EPS growth Industrial - Distribution: +8.9%
    +14.8% Q4'25: +0.0% (vs Q4'23)
  • FCF margin FCF growth · Industrial - Distribution: +12.0%
    +9.4% Q4'25: +9.5% (vs Q4'23)
  • EBIT margin Industrial - Distribution: +5.8%
    +6.5% Q4'25: +6.4% (vs Q4'23)
  • ROIC Industrial - Distribution: +7.4%
    +7.6% Q4'25: +15.2% (vs Q4'23)
  • Share dilution Industrial - Distribution: +0.0%
    -3.0% Q4'25: -7.8% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Industrial - Distribution: 0.84×
    1.98× Q4'25: 0.97× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.08) × ERP
WACC = 72% × Ke + 28% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,258.81 Current price: 895.90
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2004
actual
Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
7 Rev. Ana.
6 EPS Ana.
Dec 2027
7 Rev. Ana.
6 EPS Ana.
Dec 2028
4 Rev. Ana.
3 EPS Ana.
Dec 2029
3 Rev. Ana.
4 EPS Ana.
Revenue
1.32B
est: 1.28B (+3.1%)
1.81B
est: 1.81B (-0.1%)
1.98B
est: 1.94B (+1.9%)
2.36B
est: 2.33B (+1.2%)
2.54B
est: 2.31B (+10.0%)
1.75B
est: 1.75B (+0.2%)
1.73B
est: 1.75B (-1.2%)
1.71B
est: 1.70B (+0.9%)
1.90B
est: 1.91B (-0.3%)
2.08B
est: 2.10B (-0.9%)
2.21B
est: 2.21B (+0.1%)
2.51B
est: 2.49B (+0.6%)
2.72B
est: 2.72B (-0.2%)
2.95B
est: 2.94B (+0.3%)
2.67B
est: 2.73B (-2.0%)
2.51B
est: 2.50B (+0.2%)
2.11B
est: 2.11B (0.0%)
2.30B
est: 2.30B (+0.3%)
2.32B
est: 2.33B (-0.3%)
2.28B
est: 2.28B (+0.1%)
2.52B
est: 2.52B (+0.0%)
2.67B
2.65B – 2.75B
+6.1% YoY
2.82B
2.75B – 2.88B
+5.4% YoY
2.96B
2.90B – 3.03B
+4.9% YoY
3.06B
3.01B – 3.14B
+3.6% YoY
EBITDA
140.90M
est: 185.35M (-24.0%)
192.75M
est: 151.90M (+26.9%)
234.22M
est: 154.86M (+51.3%)
245.34M
est: 223.47M (+9.8%)
160.52M
est: 327.04M (-50.9%)
74.60M
est: 247.98M (-69.9%)
74.80M
est: 247.42M (-69.8%)
61.23M
est: 63.29M (-3.3%)
106.80M
est: 71.01M (+50.4%)
142.06M
est: 97.41M (+45.8%)
160.59M
est: 133.74M (+20.1%)
158.48M
est: 166.02M (-4.5%)
203.03M
est: 160.42M (+26.6%)
226.49M
est: 207.84M (+9.0%)
314.24M
est: 207.04M (+51.8%)
246.80M
est: 205.18M (+20.3%)
371.06M
est: 221.38M (+67.6%)
386.80M
est: 230.96M (+67.5%)
333.39M
est: 243.65M (+36.8%)
310.55M
est: 340.85M (-8.9%)
313.36M
est: 376.97M (-16.9%)
400.13M
396.05M – 412.07M
+6.1% YoY
421.62M
410.79M – 431.23M
+5.4% YoY
442.45M
434.41M – 454.05M
+4.9% YoY
458.37M
450.04M – 470.38M
+3.6% YoY
EBIT
122.52M
est: 122.11M (+0.3%)
159.97M
est: 144.98M (+10.3%)
196.92M
est: 163.64M (+20.3%)
210.91M
est: 229.59M (-8.1%)
106.80M
est: 215.46M (-50.4%)
30.72M
est: 163.37M (-81.2%)
34.93M
est: 163.00M (-78.6%)
23.30M
est: 27.51M (-15.3%)
75.34M
est: 30.87M (+144.1%)
109.54M
est: 88.15M (+24.3%)
127.47M
est: 117.65M (+8.4%)
120.43M
est: 144.66M (-16.8%)
159.54M
est: 130.97M (+21.8%)
180.43M
est: 174.08M (+3.6%)
199.47M
est: 167.32M (+19.2%)
157.35M
est: 170.52M (-7.7%)
270.68M
est: 183.98M (+47.1%)
272.19M
est: 191.94M (+41.8%)
207.41M
est: 202.49M (+2.4%)
177.29M
est: 217.54M (-18.5%)
162.40M
est: 240.59M (-32.5%)
255.38M
252.77M – 263.00M
+6.1% YoY
269.10M
262.18M – 275.23M
+5.4% YoY
282.39M
277.26M – 289.79M
+4.9% YoY
292.54M
287.23M – 300.21M
+3.6% YoY
Net Income
88.97M
est: 75.00M (+18.6%)
114.32M
est: 107.29M (+6.5%)
146.14M
est: 121.66M (+20.1%)
150.84M
est: 177.41M (-15.0%)
54.85M
est: 60.00M (-8.6%)
11.87M
est: -5.41M (+319.3%)
55.14M
est: 30.36M (+81.6%)
2.12M
est: 53.38M (-96.0%)
62.18M
est: 59.88M (+3.8%)
80.05M
est: 68.54M (+16.8%)
97.18M
est: 85.53M (+13.6%)
93.35M
est: 109.65M (-14.9%)
127.72M
est: 101.77M (+25.5%)
150.40M
est: 138.18M (+8.8%)
119.23M
est: 139.40M (-14.5%)
107.54M
est: 102.80M (+4.6%)
206.85M
est: 110.91M (+86.5%)
208.62M
est: 115.71M (+80.3%)
148.72M
est: 122.07M (+21.8%)
122.01M
est: 127.65M (-4.4%)
136.57M
est: 136.29M (+0.2%)
144.82M
140.39M – 147.32M
+6.3% YoY
160.20M
154.28M – 167.05M
+10.6% YoY
176.97M
172.79M – 183.00M
+10.5% YoY
194.91M
190.30M – 201.55M
+10.1% YoY
SGA
est: 99.72M (-100.0%)
est: 260.32M (-100.0%)
est: 277.80M (-100.0%)
est: 354.82M (-100.0%)
est: 175.94M (-100.0%)
155.34M
est: 133.41M (+16.4%)
154.90M
est: 133.11M (+16.4%)
150.83M
est: 453.46M (-66.7%)
170.84M
est: 508.72M (-66.4%)
174.52M
est: 509.97M (-65.8%)
178.56M
est: 561.06M (-68.2%)
200.61M
est: 618.69M (-67.6%)
225.25M
est: 679.34M (-66.8%)
238.29M
est: 745.83M (-68.1%)
213.60M
est: 615.38M (-65.3%)
186.37M
est: 526.38M (-64.6%)
155.21M
est: 567.93M (-72.7%)
174.05M
est: 592.52M (-70.6%)
190.37M
est: 625.06M (-69.5%)
189.28M
est: 183.17M (+3.3%)
221.28M
est: 202.58M (+9.2%)
215.03M
212.83M – 221.44M
+6.1% YoY
226.58M
220.75M – 231.74M
+5.4% YoY
237.77M
233.45M – 244.00M
+4.9% YoY
246.32M
241.85M – 252.78M
+3.6% YoY
EPS
0.42
est: 0.37 (+12.3%)
0.48
est: 0.45 (+7.7%)
0.61
est: 0.52 (+16.9%)
0.63
est: 0.62 (+2.3%)
0.24
est: 0.30 (-19.4%)
0.05
est: -0.03 (+288.7%)
0.24
est: 0.15 (+60.1%)
0.01
est: 0.12 (-92.4%)
0.27
est: 0.21 (+30.3%)
0.34
est: 0.33 (+4.2%)
0.42
est: 0.40 (+4.6%)
0.40
est: 0.43 (-6.5%)
0.54
est: 0.53 (+2.0%)
0.63
est: 0.62 (+1.7%)
0.62
est: 0.59 (+4.7%)
0.45
est: 0.50 (-9.6%)
0.86
est: 0.84 (+2.6%)
0.89
est: 0.91 (-2.6%)
0.70
est: 0.72 (-2.9%)
0.61
est: 0.65 (-6.4%)
0.70
est: 0.70 (-0.1%)
0.74
0.72 – 0.76
+6.3% YoY
0.82
0.79 – 0.86
+10.6% YoY
0.91
0.89 – 0.94
+10.5% YoY
1.00
0.98 – 1.04
+10.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-27 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-26 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-22 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-21 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-20 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-19 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-18 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-05-15 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-14 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-06 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-05 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-05-01 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-29 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A 4/5 4/5 3/5 5/5 2/5 4/5 4/5
2026-04-23 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-22 A- 4/5 4/5 3/5 5/5 1/5 4/5 4/5
2026-04-21 A- 4/5 4/5 3/5 5/5 1/5 3/5 4/5
2026-04-20 A- 4/5 4/5 3/5 5/5 1/5 3/5 4/5
2026-04-17 A- 4/5 4/5 3/5 5/5 1/5 3/5 4/5
2026-04-16 A- 4/5 4/5 3/5 5/5 1/5 3/5 4/5
2026-04-15 A- 4/5 4/5 3/5 5/5 1/5 3/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
504.19M
OE per share TTM
2.56
Owner's Yield
31.55%
Maintenance CapEx ratio
40.33%
Maint CapEx / Avg PPE
34.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
16.2K
Shares Outstanding
193.15M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Eric Born Chief Executive Officer & Director 2M male
David Llewelyn Arnold Group Chief Financial Officer & Director 1M male
Bert Bunschoten Chief Executive of Isero male
Stephen Hunter Group Corporate Development Director male
Susan Lannigan Company Secretary & General Counsel female
David O'Donoghue Group Financial Controller male
Carmen Lothian Group Chief Human Resources Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits