Valuation Imerys

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-25 EDT			5-day change	1st Jan Change
22.40 ^EUR	+0.72%		-0.18%	-6.43%

09-04	Moody's Assigns Long-term Issuer Rating on Imerys Over Improved Credit Outlook, Business Profile	MT
08-03	Imerys: H1 2026: The recovery is thinner than reported EBITDA suggests

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	1,891	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	-6.43%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,453	3,419	3,233
Change	-	4.22%	-25.7%	3.84%	-6.67%	1.19%	-0.97%	-5.44%
P/E	13.1x	13.2x	47.5x	-25.2x	-4.96x	15.4x	12.6x	10.5x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.69x	0.68x	0.64x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.6x	0.5x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.55x	0.53x	0.51x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	1.01x	0.96x	0.87x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	6.16x	5.78x	5.34x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	13.5x	12.2x	10.7x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	23.9x	24x	18.4x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.18%	4.17%	5.44%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.7767	0.8707	0.9449
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.47%	3.89%	4.22%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.451	1.779	2.129
Distribution rate	55.6%	139%	225%	-129%	-15.5%	53.5%	48.9%	44.4%
Net sales ¹	4,383	4,282	3,794	3,605	3,384	3,435	3,546	3,697
EBITDA ¹	761	720	633	675	546	560.8	591.2	605
EBIT ¹	452	438.8	364.7	394	257.3	255.7	280.9	302.8
Net income ¹	240	237.2	51.3	-95	-408.8	118	156.3	193
Net Debt ¹	1,451	1,666	1,118	1,275	1,391	1,562	1,528	1,342
Reference price ²	36.54	36.34	28.48	28.20	23.94	22.40	22.40	22.40
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	15.32x	1x	6.13x	3.49%	2.13B
SOUTHERN COPPER CORPORATION	26.02x	10.05x	15.4x	1.99%	170B
FREEPORT-MCMORAN INC.	24.29x	3.62x	8.64x	0.83%	104B
CMOC GROUP LIMITED	11.34x	1.31x	5.43x	3.13%	51.96B
JX ADVANCED METALS CORPORATION	19.25x	3.62x	12.34x	0.91%	21.35B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	31.83x	-	-	1.28%	19.4B
JIANGXI COPPER COMPANY LIMITED	6.91x	0.28x	7.81x	6.16%	18.87B
KOREA ZINC COMPANY, LTD.	19.6x	1.14x	9.86x	2.24%	16.62B
SUMITOMO METAL MINING CO., LTD.	10.84x	1.51x	10.45x	3.03%	16.11B
Average	18.38x	2.82x	9.51x	2.56%	46.68B
Weighted average by Cap.	21.95x	5.69x	11.36x	2%