Valuation Imerys

Stocks

Real-time Euronext Paris Other stock markets 14:29:27 29/06/2026 +04			5-day change	1st Jan Change
21.58 ^EUR	-2.09%		-2.79%	-9.86%

06-16	France's InfraVia talking to other countries about joining metals fund	RE
05-28	Baikowski appoints Mikael Frenkian as Chief Executive Officer

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	1,860	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	-7.94%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,313	3,403	3,212
Change	-	4.22%	-25.7%	3.84%	-6.67%	-2.9%	2.71%	-5.6%
P/E	13.1x	13.2x	47.5x	-25.2x	-4.96x	15.9x	12.1x	9.85x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.7x	0.69x	0.65x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.4x	0.4x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.55x	0.53x	0.5x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	0.97x	0.97x	0.87x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	5.93x	5.85x	5.24x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	13.6x	12.4x	10.2x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	21.3x	24x	17.5x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.7%	4.17%	5.73%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.7942	0.8261	0.9374
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.6%	3.75%	4.25%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.39	1.822	2.236
Distribution rate	55.6%	139%	225%	-129%	-15.5%	57.1%	45.3%	41.9%
Net sales ¹	4,383	4,282	3,794	3,605	3,384	3,408	3,505	3,686
EBITDA ¹	761	720	633	675	546	558.7	581.2	613.3
EBIT ¹	452	438.8	364.7	394	257.3	243.6	273.5	314.5
Net income ¹	240	237.2	51.3	-95	-408.8	118.7	159.7	190.2
Net Debt ¹	1,451	1,666	1,118	1,275	1,391	1,453	1,542	1,352
Reference price ²	36.54	36.34	28.48	28.20	23.94	22.04	22.04	22.04
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.($)
IMERYS	15.86x	0.97x	5.93x	3.6%	2.12B
SOUTHERN COPPER CORPORATION	22.52x	8.72x	13.49x	2.46%	143B
FREEPORT-MCMORAN INC.	24.21x	3.27x	7.89x	0.96%	89.78B
CMOC GROUP LIMITED	11.16x	1.41x	5.34x	3.06%	51.89B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	47.93x	-	-	0.3%	33.33B
JX ADVANCED METALS CORPORATION	38.48x	5.31x	20.47x	0.61%	26.08B
XIAMEN TUNGSTEN CO.,LTD.	27.46x	-	-	1.93%	19.72B
JIANGXI COPPER COMPANY LIMITED	7.45x	0.25x	7.81x	5.88%	18.4B
BOLIDEN AB	12.64x	1.42x	6.22x	2.71%	15.7B
Average	23.08x	3.05x	9.59x	2.39%	44.43B
Weighted average by Cap.	23.71x	5.13x	10.67x	2.05%