|
Market Closed -
London S.E.
12:35:02 2026-10-30 EDT
|
5-day change | 1st Jan Change | ||
| 2,878.00 GBX | -1.57% |
|
+2.93% | +15.68% |
| 10-30 | IMI: Steady at the Q3 mark with limited upside in the near-term |  |
| 10-30 | Haleon hit with price target cuts by 7 brokers | AN |
Company Valuation: IMI plc
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 | 6,821 | - | - |
| Change | - | -26.19% | 30.49% | 6.67% | 31.41% | 11.81% | - | - |
| Enterprise Value (EV) 1 | 5,139 | 4,147 | 4,991 | 5,191 | 6,634 | 7,392 | 7,190 | 6,916 |
| Change | - | -19.29% | 20.34% | 4% | 27.81% | 11.43% | -2.74% | -3.8% |
| P/E | 23.7x | 14.8x | 18.5x | 19x | 20.1x | 21.9x | 19.7x | 18.2x |
| PBR | 5.97x | 3.69x | 4.25x | 4.34x | 5.59x | 7.12x | 5.57x | 4.55x |
| PEG | - | 0.8x | 4.03x | 3.94x | 0.7x | 3.65x | 1.8x | 2.24x |
| Capitalization / Revenue | 2.42x | 1.63x | 1.98x | 2.1x | 2.65x | 2.85x | 2.73x | 2.61x |
| EV / Revenue | 2.75x | 2.02x | 2.27x | 2.35x | 2.88x | 3.09x | 2.88x | 2.64x |
| EV / EBITDA | 12.7x | 9.08x | 9.92x | 9.86x | 12.1x | 12.8x | 11.9x | 10.8x |
| EV / EBIT | 16.2x | 11.4x | 12.2x | 11.9x | 14.4x | 15.4x | 14.1x | 12.7x |
| EV / FCF | 24.3x | 19.5x | 17.6x | 18.5x | 20.9x | 23.4x | 22x | 19.7x |
| FCF Yield | 4.12% | 5.12% | 5.68% | 5.4% | 4.77% | 4.28% | 4.54% | 5.08% |
| Dividend per Share 2 | 0.237 | 0.257 | 0.283 | 0.311 | 0.342 | 0.3675 | 0.4013 | 0.4334 |
| Rate of return | 1.37% | 2% | 1.68% | 1.71% | 1.37% | 1.28% | 1.39% | 1.51% |
| EPS 2 | 0.732 | 0.872 | 0.912 | 0.956 | 1.238 | 1.312 | 1.459 | 1.578 |
| Distribution rate | 32.4% | 29.5% | 31% | 32.5% | 27.6% | 28% | 27.5% | 27.5% |
| Net sales 1 | 1,866 | 2,049 | 2,196 | 2,210 | 2,304 | 2,394 | 2,497 | 2,617 |
| EBITDA 1 | 403.5 | 457 | 503.2 | 526.3 | 549.5 | 576.3 | 605.4 | 638.3 |
| EBIT 1 | 318 | 363.8 | 410.6 | 435.5 | 460.1 | 479.4 | 508.9 | 545.3 |
| Net income 1 | 196.3 | 226.3 | 237.3 | 248.5 | 309.9 | 315.5 | 340.5 | 365.6 |
| Net Debt 1 | 619.9 | 812 | 638.6 | 547.7 | 532.8 | 570.5 | 368.3 | 94.79 |
| Reference price 2 | 17.36 | 12.88 | 16.84 | 18.21 | 24.88 | 28.78 | 28.78 | 28.78 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.93x | 3.09x | 12.83x | 1.28% | 9.14B | |
| 29.07x | 5.17x | 18.9x | 0.9% | 113B | |
| 30.41x | 4.77x | 18.18x | 1.76% | 87.62B | |
| 29.24x | 3.34x | 19.29x | 0.71% | 64.02B | |
| 40.79x | 6.38x | 28.11x | 1.88% | 59.56B | |
| 35.99x | 7.28x | 21.32x | -.--% | 52.3B | |
| 23.73x | 4.55x | 15.65x | 2.52% | 33.49B | |
| 21.34x | 1.83x | 13.16x | 2.2% | 31.05B | |
| 22.79x | 4.16x | 15.7x | 0.1% | 30.74B | |
| 22.87x | 3.31x | 14.25x | 1.02% | 27.63B | |
| Average | 27.82x | 4.39x | 17.74x | 1.24% | 50.9B | |
| Weighted average by Cap. | 29.74x | 4.79x | 19.03x | 1.2% |
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
- IMI Stock
- Valuation IMI plc
Select your edition
All financial news and data tailored to specific country editions
