|
Market Closed -
OTC Markets
23:42:38 16/05/2025 +04
|
5-day change | 1st Jan Change | ||
| 26.20 USD | +9.17% |
|
-28.71% | -15.28% |
| 08-19 | Berenberg cuts Segro; Bernstein lifts Whitbread | AN |
| 08-06 | IMI begins second half of GBP500 million share buyback | AN |
Company Valuation: IMI plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,519 | 3,335 | 4,352 | 4,643 | 6,101 | 7,281 | - | - |
| Change | - | -26.19% | 30.49% | 6.67% | 31.41% | 19.34% | - | - |
| Enterprise Value (EV) 1 | 5,139 | 4,147 | 4,991 | 5,191 | 6,634 | 7,831 | 7,595 | 7,328 |
| Change | - | -19.29% | 20.34% | 4% | 27.81% | 18.05% | -3.02% | -3.52% |
| P/E | 23.7x | 14.8x | 18.5x | 19x | 20.1x | 24x | 21.2x | 19.5x |
| PBR | 5.97x | 3.69x | 4.25x | 4.34x | 5.59x | 7.55x | 6.27x | 5.25x |
| PEG | - | 0.8x | 4.03x | 3.94x | 0.7x | 7.1x | 1.6x | 2.17x |
| Capitalization / Revenue | 2.42x | 1.63x | 1.98x | 2.1x | 2.65x | 3.05x | 2.94x | 2.83x |
| EV / Revenue | 2.75x | 2.02x | 2.27x | 2.35x | 2.88x | 3.28x | 3.07x | 2.84x |
| EV / EBITDA | 12.7x | 9.08x | 9.92x | 9.86x | 12.1x | 13.6x | 12.6x | 11.5x |
| EV / EBIT | 16.2x | 11.4x | 12.2x | 11.9x | 14.4x | 16.4x | 15x | 13.6x |
| EV / FCF | 24.3x | 19.5x | 17.6x | 18.5x | 20.9x | 22.7x | 23x | 21x |
| FCF Yield | 4.12% | 5.12% | 5.68% | 5.4% | 4.77% | 4.4% | 4.35% | 4.77% |
| Dividend per Share 2 | 0.237 | 0.257 | 0.283 | 0.311 | 0.342 | 0.3661 | 0.4 | 0.4309 |
| Rate of return | 1.37% | 2% | 1.68% | 1.71% | 1.37% | 1.19% | 1.3% | 1.4% |
| EPS 2 | 0.732 | 0.872 | 0.912 | 0.956 | 1.238 | 1.28 | 1.447 | 1.577 |
| Distribution rate | 32.4% | 29.5% | 31% | 32.5% | 27.6% | 28.6% | 27.6% | 27.3% |
| Net sales 1 | 1,866 | 2,049 | 2,196 | 2,210 | 2,304 | 2,389 | 2,473 | 2,577 |
| EBITDA 1 | 403.5 | 457 | 503.2 | 526.3 | 549.5 | 574 | 603.8 | 635.9 |
| EBIT 1 | 318 | 363.8 | 410.6 | 435.5 | 460.1 | 477.4 | 506.2 | 540.7 |
| Net income 1 | 196.3 | 226.3 | 237.3 | 248.5 | 309.9 | 304.1 | 336.3 | 359.8 |
| Net Debt 1 | 619.9 | 812 | 638.6 | 547.7 | 532.8 | 550.2 | 313.6 | 46.56 |
| Reference price 2 | 17.36 | 12.88 | 16.84 | 18.21 | 24.88 | 30.72 | 30.72 | 30.72 |
| Nbr of stocks (in thousands) | 260,311 | 258,957 | 258,455 | 254,960 | 245,217 | 237,018 | - | - |
| Announcement Date | 25/02/22 | 03/03/23 | 01/03/24 | 28/02/25 | 06/03/26 | - | - | - |
1GBP in Million2GBP
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.06x | 5.47x | 20.04x | 0.79% | 126B | |
| 27.48x | 5.06x | 17.63x | 2.19% | 35.42B | |
| 22.95x | 1.97x | 14.1x | 2.04% | 33.38B | |
| 31.77x | 4.22x | 15.94x | 0.11% | 31.24B | |
| 21.45x | 3.61x | 11.42x | 1.51% | 28.11B | |
| 22.3x | 3.23x | 13.93x | 1.05% | 27.19B | |
| 24.71x | 3.01x | 12.98x | 1.53% | 26.48B | |
| 105.01x | 37.81x | 86.48x | 0.35% | 26.05B | |
| 26.13x | 3.28x | 16.05x | 1.73% | 24.5B | |
| Average | 34.87x | 7.52x | 23.17x | 1.25% | 39.85B | |
| Weighted average by Cap. | 33.51x | 6.70x | 21.78x | 1.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IMI Stock
- IMIAF Stock
- Valuation IMI plc
Select your edition
All financial news and data tailored to specific country editions
