Valuation IMCD N.V. OTC Markets

Stocks

Delayed OTC Markets Other stock markets 15:26:24 2026-07-06 EDT			5-day change	1st Jan Change
97.06 ^USD	+0.46%		0.00%	+11.46%

07-14	UBS Upgrades IMCD to Buy Rating, Boosts PT	MT
07-14	Mycronic and Hapag-Lloyd raise their targets, Evotec and Ericsson disappoint

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	11,078	7,582	8,962	8,476	4,566	5,406	-	-
Change	-	-31.56%	18.21%	-5.42%	-46.14%	18.41%	-	-
Enterprise Value (EV) ¹	12,018	8,609	10,248	9,758	6,117	6,814	6,588	6,390
Change	-	-28.37%	19.04%	-4.78%	-37.31%	11.39%	-3.31%	-3.02%
P/E	53.6x	24.2x	30.7x	29.5x	21x	21.4x	19.3x	17.7x
PBR	7.59x	4.53x	5.2x	3.83x	2.24x	2.43x	2.22x	2.03x
PEG	-	0.5x	-4.56x	-5.61x	-0.9x	1.3x	1.8x	1.9x
Capitalization / Revenue	3.23x	1.65x	2.02x	1.79x	0.96x	1.06x	1.01x	0.96x
EV / Revenue	3.5x	1.87x	2.31x	2.06x	1.28x	1.33x	1.23x	1.14x
EV / EBITDA	30x	14.7x	18.7x	17.1x	11.3x	12x	10.9x	9.96x
EV / EBIT	39.3x	18.6x	23.9x	23x	16.5x	16.8x	14.7x	13.1x
EV / FCF	67.7x	31.1x	26.8x	38.6x	20.3x	19.2x	17.3x	16.3x
FCF Yield	1.48%	3.22%	3.73%	2.59%	4.94%	5.2%	5.78%	6.14%
Dividend per Share ²	1.62	2.37	2.24	2.15	1.81	1.983	2.095	2.193
Rate of return	0.83%	1.78%	1.42%	1.5%	2.34%	2.17%	2.29%	2.39%
EPS ²	3.63	5.5	5.13	4.86	3.68	4.283	4.742	5.185
Distribution rate	44.6%	43.1%	43.7%	44.2%	49.2%	46.3%	44.2%	42.3%
Net sales ¹	3,435	4,602	4,443	4,728	4,779	5,111	5,337	5,623
EBITDA ¹	401	584.5	547.8	572.3	539.2	568.2	604.6	641.8
EBIT ¹	305.5	461.7	428.5	425.1	371.3	406.3	449.2	487.3
Net income ¹	207.2	313.1	292.3	278.2	217.6	251.6	281.9	311.2
Net Debt ¹	940	1,027	1,286	1,282	1,552	1,407	1,182	983.4
Reference price ²	194.70	133.15	157.55	143.50	77.34	91.58	91.58	91.58
Nbr of stocks (in thousands)	56,898	56,944	56,887	59,069	59,033	59,033	-	-
Announcement Date	2/25/22	2/23/23	3/1/24	3/5/25	2/18/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
REDOX LIMITED	22.84x	1.38x	14.3x	3.24%	1.35B
SHANGHAI TITAN SCIENTIFIC CO., LTD.	20.86x	-	-	-	471M
Average	21.85x	1.38x	14.30x	3.24%	912.49M
Weighted average by Cap.	22.33x	1.38x	14.30x	3.24%