Valuation Imerys

Stocks

Real-time Euronext Paris Other stock markets 10:35:41 2026-06-12 EDT			5-day change	1st Jan Change
22.34 ^EUR	+3.81%		+0.90%	-6.85%

05-28	Baikowski appoints Mikael Frenkian as Chief Executive Officer
05-12	Imerys S.A. - Shareholder/Analyst Call

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	1,817	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	-10.11%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,269	3,359	3,168
Change	-	4.22%	-25.7%	3.84%	-6.67%	-4.19%	2.74%	-5.67%
P/E Ratio	13.1x	13.2x	47.5x	-25.2x	-4.96x	15.5x	11.8x	9.62x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.69x	0.67x	0.64x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.4x	0.4x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.53x	0.52x	0.49x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	0.96x	0.96x	0.86x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	5.85x	5.78x	5.17x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	13.4x	12.3x	10.1x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	21x	23.7x	17.2x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.76%	4.22%	5.81%
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%	3.69%	3.84%	4.36%
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	558.6	581.2	613.4
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	21.52	21.52	21.52
Nbr of stocks (in thousands)	84,726	84,553	84,368	84,434	84,414	84,414	-	-
Announcement Date	2/16/22	2/16/23	2/21/24	2/20/25	2/19/26	-	-	-

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	15.48x	0.96x	5.85x	3.69%	2.09B
SOUTHERN COPPER CORPORATION	23.9x	9.3x	14.49x	2.31%	152B
FREEPORT-MCMORAN INC.	27.08x	3.49x	8.48x	0.91%	95.37B
CMOC GROUP LIMITED	11.25x	1.45x	5.45x	3.04%	53.17B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	37.55x	-	-	0.38%	26.21B
JX ADVANCED METALS CORPORATION	28.23x	3.97x	15.32x	0.83%	19.28B
JIANGXI COPPER COMPANY LIMITED	7.53x	0.24x	7.61x	5.82%	17.85B
KOREA ZINC COMPANY, LTD.	20.1x	1.13x	10.39x	2.08%	15.51B
BOLIDEN AB	12.82x	1.37x	6.16x	2.71%	15.31B
Average	20.44x	2.74x	9.22x	2.42%	44.09B
Weighted average by Cap.	22.73x	5.25x	10.79x	2.04%