Valuation IMI plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:13 2026-04-08 EDT			5-day change	1st Jan Change
36.75 ^USD	+11.36%		-.--%	+18.84%

07-03	Shore raises Close Bros, cuts Capricorn Energy	AN
07-03	Craneware to miss full-year market expectations	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,519	3,335	4,352	4,643	6,101	6,974	-	-
Change	-	-26.19%	30.49%	6.67%	31.41%	14.31%	-	-
Enterprise Value (EV) ¹	5,139	4,147	4,991	5,191	6,634	7,543	7,302	7,066
Change	-	-19.29%	20.34%	4%	27.81%	13.71%	-3.2%	-3.23%
P/E	23.7x	14.8x	18.5x	19x	20.1x	22.6x	20.9x	19.2x
PBR	5.97x	3.69x	4.25x	4.34x	5.59x	6.98x	5.42x	4.41x
PEG	-	0.8x	4.03x	3.94x	0.7x	4.5x	2.55x	2.21x
Capitalization / Revenue	2.42x	1.63x	1.98x	2.1x	2.65x	2.94x	2.85x	2.73x
EV / Revenue	2.75x	2.02x	2.27x	2.35x	2.88x	3.18x	2.98x	2.77x
EV / EBITDA	12.7x	9.08x	9.92x	9.86x	12.1x	13.3x	12.3x	11.4x
EV / EBIT	16.2x	11.4x	12.2x	11.9x	14.4x	15.8x	14.6x	13.2x
EV / FCF	24.3x	19.5x	17.6x	18.5x	20.9x	24x	22.1x	20.1x
FCF Yield	4.12%	5.12%	5.68%	5.4%	4.77%	4.17%	4.53%	4.97%
Dividend per Share ²	0.237	0.257	0.283	0.311	0.342	0.3634	0.396	0.4272
Rate of return	1.37%	2%	1.68%	1.71%	1.37%	1.24%	1.35%	1.45%
EPS ²	0.732	0.872	0.912	0.956	1.238	1.3	1.407	1.529
Distribution rate	32.4%	29.5%	31%	32.5%	27.6%	28%	28.2%	27.9%
Net sales ¹	1,866	2,049	2,196	2,210	2,304	2,369	2,446	2,550
EBITDA ¹	403.5	457	503.2	526.3	549.5	567.6	592.5	620.7
EBIT ¹	318	363.8	410.6	435.5	460.1	476.1	501.5	534
Net income ¹	196.3	226.3	237.3	248.5	309.9	304.9	326.8	354
Net Debt ¹	619.9	812	638.6	547.7	532.8	569	327.9	92.12
Reference price ²	17.36	12.88	16.84	18.21	24.88	29.40	29.40	29.40
Nbr of stocks (in thousands)	260,311	258,957	258,455	254,960	245,217	237,222	-	-
Announcement Date	2/25/22	3/3/23	3/1/24	2/28/25	3/6/26	-	-	-

¹GBP in Million²GBP

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.($)
PARKER-HANNIFIN CORPORATION	35.38x	6.07x	22.6x	0.76%	121B
FANUC CORPORATION	33.82x	6.31x	21.65x	1.79%	41.81B
INGERSOLL RAND INC.	33.36x	4.3x	15.88x	0.11%	31.54B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.02x	1.73x	12.82x	2.31%	29.79B
DOVER CORPORATION	23.63x	3.45x	14.88x	1%	28.78B
SMC CORPORATION	28.75x	4.75x	17x	1.39%	28.52B
INNIO N.V.	113.27x	7.7x	40.51x	-	27.71B
XYLEM INC.	25.92x	3.11x	13.54x	1.45%	28.08B
ALFA LAVAL AB	26.9x	3.47x	16.54x	1.69%	24.76B
Average	38.00x	4.54x	19.49x	1.31%	40.27B
Weighted average by Cap.	37.03x	4.99x	20.30x	1.17%