Valuation Imerys

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-24 EDT			5-day change	1st Jan Change
21.76 ^EUR	-1.00%		-1.63%	-9.11%

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	1,837	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	-9.11%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,289	3,381	3,198
Change	-	4.22%	-25.7%	3.84%	-6.67%	-3.61%	2.79%	-5.41%
P/E	13.1x	13.2x	47.5x	-25.2x	-4.96x	15.6x	12x	10.3x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.66x	0.66x	0.62x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.4x	0.6x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.54x	0.52x	0.5x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	0.96x	0.96x	0.87x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	5.92x	5.83x	5.29x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	13.8x	12.4x	10.5x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	21x	24.4x	18.4x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.76%	4.1%	5.45%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.8004	0.8337	0.9374
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.68%	3.83%	4.31%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.391	1.809	2.123
Distribution rate	55.6%	139%	225%	-129%	-15.5%	57.5%	46.1%	44.2%
Net sales ¹	4,383	4,282	3,794	3,605	3,384	3,426	3,526	3,686
EBITDA ¹	761	720	633	675	546	555.7	580.3	604.4
EBIT ¹	452	438.8	364.7	394	257.3	239	272.6	305.8
Net income ¹	240	237.2	51.3	-95	-408.8	117.7	156.7	190
Net Debt ¹	1,451	1,666	1,118	1,275	1,391	1,452	1,544	1,361
Reference price ²	36.54	36.34	28.48	28.20	23.94	21.76	21.76	21.76
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IMERYS	15.8x	0.97x	5.95x	3.64%	2.11B
SOUTHERN COPPER CORPORATION	23.68x	9.07x	14.01x	2.01%	152B
FREEPORT-MCMORAN INC.	21.88x	3.3x	7.57x	0.95%	91.29B
CMOC GROUP LIMITED	12.98x	1.65x	6.22x	2.63%	60.47B
JX ADVANCED METALS CORPORATION	22.96x	4.21x	13.85x	0.9%	22.9B
JIANGXI COPPER COMPANY LIMITED	8.79x	0.27x	8.4x	4.62%	20.14B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	34.26x	-	-	0.52%	19.43B
KOREA ZINC COMPANY, LTD.	18.01x	1.02x	9.41x	2.4%	14.42B
MMG LIMITED	8.73x	1.85x	3.03x	-.--%	14.32B
Average	18.57x	2.79x	8.56x	1.96%	44.12B
Weighted average by Cap.	20.57x	5.10x	10.26x	1.8%