Valuation Imerys London S.E.

Stocks

Market Closed - London S.E. Other stock markets 19:30:00 10/08/2026 +04			Pre-market 09:51:58
24.20 ^EUR	-0.82%		24.23	+0.12%

08-03	Imerys: H1 2026: The recovery is thinner than reported EBITDA suggests
07-30	Imerys S.A., H1 2026 Earnings Call, Jul 29, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,096	3,073	2,403	2,381	2,021	2,046	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	1.25%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,620	3,589	3,404
Change	-	4.22%	-25.7%	3.84%	-6.67%	6.08%	-0.85%	-5.14%
P/E	13.1x	13.2x	47.5x	-25.2x	-4.96x	16.7x	14.1x	11.3x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.75x	0.73x	0.69x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.8x	0.5x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.6x	0.58x	0.55x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	1.06x	1.01x	0.92x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	6.47x	6.13x	5.61x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	14.1x	12.9x	11.1x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	23.6x	25.5x	19.3x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.24%	3.92%	5.18%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.7767	0.8463	0.9449
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.2%	3.49%	3.9%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.454	1.724	2.149
Distribution rate	55.6%	139%	225%	-129%	-15.5%	53.4%	49.1%	44%
Net sales ¹	4,383	4,282	3,794	3,605	3,384	3,429	3,554	3,707
EBITDA ¹	761	720	633	675	546	559.7	585.5	606.5
EBIT ¹	452	438.8	364.7	394	257.3	257.5	277.9	307.5
Net income ¹	240	237.2	51.3	-95	-408.8	118	158.2	192.3
Net Debt ¹	1,451	1,666	1,118	1,275	1,391	1,573	1,543	1,358
Reference price ²	36.54	36.34	28.48	28.20	23.94	24.24	24.24	24.24
Nbr of stocks (in thousands)	84,726	84,553	84,368	84,434	84,414	84,414	-	-
Announcement Date	16/02/22	16/02/23	21/02/24	20/02/25	19/02/26	-	-	-

¹EUR in Million²EUR

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.($)
SOUTHERN COPPER CORPORATION	25.77x	9.92x	15.25x	1.95%	167B
FREEPORT-MCMORAN INC.	23.76x	3.55x	8.5x	0.84%	101B
CMOC GROUP LIMITED	13.5x	1.72x	6.57x	2.53%	63.17B
JX ADVANCED METALS CORPORATION	24.03x	4.15x	12.7x	1.07%	23.01B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	47.17x	-	-	0.41%	24.59B
JIANGXI COPPER COMPANY LIMITED	9.32x	0.3x	9.01x	4.35%	21.81B
KOREA ZINC COMPANY, LTD.	21.69x	1.28x	10.61x	2.02%	17.76B
BOLIDEN AB	12.72x	1.42x	6.2x	2.63%	15.76B
Average	22.24x	3.19x	9.83x	1.98%	54.29B
Weighted average by Cap.	23.17x	5.55x	11.22x	1.79%