Valuation IMI plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:06 2026-07-29 EDT			5-day change	1st Jan Change
2,860.00 ^GBX	-3.83%		-5.36%	+14.95%

12:14pm	FTSE 100 sets new record ahead of US rate call	AN
07-27	Stocks jump as US-Iran pause sees oil price fall	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	7,049	-	-
Change	-	-26.19%	30.49%	6.67%	31.41%	15.54%	-	-
Enterprise Value (EV) ¹	5,139	4,147	4,991	5,191	6,634	7,619	7,377	7,132
Change	-	-19.29%	20.34%	4%	27.81%	14.85%	-3.18%	-3.33%
P/E	23.7x	14.8x	18.5x	19x	20.1x	22.4x	20.6x	18.9x
PBR	5.97x	3.69x	4.25x	4.34x	5.59x	7.29x	5.59x	4.41x
PEG	-	0.8x	4.03x	3.94x	0.7x	3.13x	2.33x	2.07x
Capitalization / Revenue	2.42x	1.63x	1.98x	2.1x	2.65x	2.97x	2.86x	2.75x
EV / Revenue	2.75x	2.02x	2.27x	2.35x	2.88x	3.21x	3x	2.78x
EV / EBITDA	12.7x	9.08x	9.92x	9.86x	12.1x	13.3x	12.3x	11.3x
EV / EBIT	16.2x	11.4x	12.2x	11.9x	14.4x	16x	14.6x	13.3x
EV / FCF	24.3x	19.5x	17.6x	18.5x	20.9x	24.1x	22.2x	20.2x
FCF Yield	4.12%	5.12%	5.68%	5.4%	4.77%	4.15%	4.51%	4.95%
Dividend per Share ²	0.237	0.257	0.283	0.311	0.342	0.3647	0.3994	0.4304
Rate of return	1.37%	2%	1.68%	1.71%	1.37%	1.23%	1.34%	1.45%
EPS ²	0.732	0.872	0.912	0.956	1.238	1.327	1.444	1.576
Distribution rate	32.4%	29.5%	31%	32.5%	27.6%	27.5%	27.7%	27.3%
Net sales ¹	1,866	2,049	2,196	2,210	2,304	2,375	2,462	2,567
EBITDA ¹	403.5	457	503.2	526.3	549.5	571.1	599.9	630.6
EBIT ¹	318	363.8	410.6	435.5	460.1	475.9	504.2	538
Net income ¹	196.3	226.3	237.3	248.5	309.9	316.3	335.5	364.6
Net Debt ¹	619.9	812	638.6	547.7	532.8	570.2	328.1	82.69
Reference price ²	17.36	12.88	16.84	18.21	24.88	29.74	29.74	29.74
Nbr of stocks (in thousands)	260,311	258,957	258,455	254,960	245,217	237,018	-	-
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.($)
IMI PLC	22.42x	3.21x	13.34x	1.23%	9.38B
PARKER-HANNIFIN CORPORATION	36.4x	6.24x	23.16x	0.74%	125B
FANUC CORPORATION	29.79x	5.47x	18.91x	2.03%	36.33B
INGERSOLL RAND INC.	36.12x	4.6x	16.97x	0.1%	33.85B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.99x	1.73x	12.73x	2.32%	29.84B
XYLEM INC.	27.02x	3.28x	14.18x	1.38%	29.18B
DOVER CORPORATION	22.45x	3.26x	14.03x	1.05%	27.35B
SMC CORPORATION	22.51x	3.47x	11.64x	1.62%	25.04B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	98.51x	34.06x	79.85x	0.39%	23.16B
ALFA LAVAL AB	26.01x	3.27x	15.99x	1.74%	23.75B
Average	34.22x	6.86x	22.08x	1.26%	36.28B
Weighted average by Cap.	34.60x	6.49x	21.99x	1.13%