|
Market Closed -
Euronext Paris
11:55:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 22.42 EUR | +1.08% |
|
+2.28% | -6.35% |
| 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 |  |
Company Valuation: Imerys
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 | 1,893 | - | - |
| Change | - | -0.75% | -21.8% | -0.91% | -15.13% | -6.35% | - | - |
| Enterprise Value (EV) 1 | 4,547 | 4,739 | 3,521 | 3,656 | 3,412 | 3,454 | 3,421 | 3,235 |
| Change | - | 4.22% | -25.7% | 3.84% | -6.67% | 1.23% | -0.97% | -5.44% |
| P/E | 13.1x | 13.2x | 47.5x | -25.2x | -4.96x | 15.8x | 12.6x | 10.5x |
| PBR | 0.97x | 0.92x | 0.77x | 0.73x | 0.78x | 0.69x | 0.68x | 0.65x |
| PEG | - | -12.28x | -0.6x | 0x | -0x | -0x | 0.5x | 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 | 0.88x |
| EV / EBITDA | 5.98x | 6.58x | 5.56x | 5.42x | 6.25x | 6.16x | 5.78x | 5.35x |
| EV / EBIT | 10.1x | 10.8x | 9.65x | 9.28x | 13.3x | 13.8x | 12.2x | 10.7x |
| EV / FCF | 22.1x | 103x | 16.5x | 32.1x | 30.5x | 24x | 24x | 18.4x |
| FCF Yield | 4.53% | 0.97% | 6.04% | 3.12% | 3.27% | 4.17% | 4.17% | 5.44% |
| Dividend per Share 2 | 1.55 | 3.85 | 1.35 | 1.45 | 0.75 | 0.7773 | 0.8717 | 0.9449 |
| Rate of return | 4.24% | 10.6% | 4.74% | 5.14% | 3.13% | 3.47% | 3.89% | 4.21% |
| EPS 2 | 2.79 | 2.76 | 0.6 | -1.12 | -4.83 | 1.415 | 1.781 | 2.129 |
| Distribution rate | 55.6% | 139% | 225% | -129% | -15.5% | 54.9% | 48.9% | 44.4% |
| Net sales 1 | 4,383 | 4,282 | 3,794 | 3,605 | 3,384 | 3,435 | 3,547 | 3,697 |
| EBITDA 1 | 761 | 720 | 633 | 675 | 546 | 561 | 591.5 | 605 |
| EBIT 1 | 452 | 438.8 | 364.7 | 394 | 257.3 | 249.9 | 281.1 | 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 | 22.42 | 22.42 | 22.42 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.68x | 1x | 6.12x | 3.5% | 2.1B | |
| 25.61x | 9.97x | 15.25x | 1.97% | 170B | |
| 21.9x | 3.47x | 8.15x | 0.86% | 101B | |
| 10.56x | 1.2x | 5x | 3.17% | 48.83B | |
| 22.56x | 4.7x | 7.12x | 2.05% | 44.76B | |
| 63.74x | 4.07x | 12.59x | 0.07% | 21.81B | |
| 16.71x | 3.14x | 10.7x | 1.17% | 18.78B | |
| 14.5x | 5.32x | 9.56x | -.--% | 17.72B | |
| 7.45x | 1.36x | 4.12x | 0.49% | 16.63B | |
| Average | 22.08x | 3.80x | 8.73x | 1.48% | 49.06B | |
| Weighted average by Cap. | 23.12x | 5.85x | 10.66x | 1.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NK Stock
- Valuation Imerys
Select your edition
All financial news and data tailored to specific country editions
