Valuation Imerys

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-04 EDT			5-day change	1st Jan Change
24.32 ^EUR	-1.46%		-1.46%	+1.59%

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	2,053	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	1.59%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,615	3,581	3,395
Change	-	4.22%	-25.7%	3.84%	-6.67%	5.94%	-0.92%	-5.19%
P/E	13.1x	13.2x	47.5x	-25.2x	-4.96x	16.8x	14x	11.4x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.75x	0.74x	0.69x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.7x	0.5x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.6x	0.58x	0.56x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	1.05x	1.01x	0.92x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	6.45x	6.11x	5.61x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	14.1x	13x	11.2x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	25.1x	25.1x	19.3x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	3.99%	3.99%	5.18%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.7767	0.8463	0.9449
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.19%	3.48%	3.89%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.451	1.735	2.129
Distribution rate	55.6%	139%	225%	-129%	-15.5%	53.5%	48.8%	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	585.9	605
EBIT ¹	452	438.8	364.7	394	257.3	255.7	275.6	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	24.32	24.32	24.32
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	17x	1.06x	6.5x	3.15%	2.42B
SOUTHERN COPPER CORPORATION	26.1x	9.96x	15.36x	2.01%	168B
FREEPORT-MCMORAN INC.	24.45x	3.65x	8.7x	0.82%	104B
CMOC GROUP LIMITED	12.42x	1.44x	5.98x	2.85%	56.7B
JX ADVANCED METALS CORPORATION	19.06x	3.59x	12.23x	0.92%	21.6B
JIANGXI COPPER COMPANY LIMITED	7.26x	0.3x	7.8x	5.84%	20.98B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	33.41x	-	-	1.22%	20.35B
KOREA ZINC COMPANY, LTD.	21.5x	1.24x	10.66x	2.04%	18.39B
SUMITOMO METAL MINING CO., LTD.	11.78x	1.6x	10.71x	2.79%	17.53B
Average	19.22x	2.85x	9.74x	2.4%	47.85B
Weighted average by Cap.	22.14x	5.55x	11.36x	1.97%