|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,936.00 GBX | -0.34% |
|
-3.74% | +18.01% |
| 07-31 | IMI plc, H1 2026 Earnings Call, Jul 31, 2026 | |
| 07-31 | IMI: H1 demonstrates consistent delivery on all fronts, even as valuations limit upside |  |
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 | 6,959 | - | - |
| Change | - | -26.19% | 30.49% | 6.67% | 31.41% | 14.06% | - | - |
| Enterprise Value (EV) 1 | 5,139 | 4,147 | 4,991 | 5,191 | 6,634 | 7,492 | 7,284 | 7,014 |
| Change | - | -19.29% | 20.34% | 4% | 27.81% | 12.93% | -2.77% | -3.7% |
| P/E | 23.7x | 14.8x | 18.5x | 19x | 20.1x | 22.3x | 20.4x | 18.8x |
| PBR | 5.97x | 3.69x | 4.25x | 4.34x | 5.59x | 7.07x | 5.64x | 4.5x |
| PEG | - | 0.8x | 4.03x | 3.94x | 0.7x | 3.58x | 2.2x | 2.16x |
| Capitalization / Revenue | 2.42x | 1.63x | 1.98x | 2.1x | 2.65x | 2.93x | 2.83x | 2.71x |
| EV / Revenue | 2.75x | 2.02x | 2.27x | 2.35x | 2.88x | 3.16x | 2.96x | 2.73x |
| EV / EBITDA | 12.7x | 9.08x | 9.92x | 9.86x | 12.1x | 13.1x | 12.2x | 11.1x |
| EV / EBIT | 16.2x | 11.4x | 12.2x | 11.9x | 14.4x | 15.7x | 14.5x | 13.1x |
| EV / FCF | 24.3x | 19.5x | 17.6x | 18.5x | 20.9x | 21.5x | 22x | 20x |
| FCF Yield | 4.12% | 5.12% | 5.68% | 5.4% | 4.77% | 4.65% | 4.55% | 5.01% |
| Dividend per Share 2 | 0.237 | 0.257 | 0.283 | 0.311 | 0.342 | 0.3677 | 0.399 | 0.4288 |
| Rate of return | 1.37% | 2% | 1.68% | 1.71% | 1.37% | 1.25% | 1.36% | 1.46% |
| EPS 2 | 0.732 | 0.872 | 0.912 | 0.956 | 1.238 | 1.315 | 1.437 | 1.562 |
| Distribution rate | 32.4% | 29.5% | 31% | 32.5% | 27.6% | 28% | 27.8% | 27.4% |
| Net sales 1 | 1,866 | 2,049 | 2,196 | 2,210 | 2,304 | 2,373 | 2,461 | 2,568 |
| EBITDA 1 | 403.5 | 457 | 503.2 | 526.3 | 549.5 | 573 | 599 | 630.4 |
| EBIT 1 | 318 | 363.8 | 410.6 | 435.5 | 460.1 | 475.9 | 503.3 | 536.6 |
| Net income 1 | 196.3 | 226.3 | 237.3 | 248.5 | 309.9 | 312.7 | 334.3 | 362.9 |
| Net Debt 1 | 619.9 | 812 | 638.6 | 547.7 | 532.8 | 532.9 | 325 | 55.17 |
| Reference price 2 | 17.36 | 12.88 | 16.84 | 18.21 | 24.88 | 29.36 | 29.36 | 29.36 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.33x | 3.16x | 13.09x | 1.25% | 9.37B | |
| 35.87x | 6.15x | 22.84x | 0.75% | 123B | |
| 32.99x | 6.19x | 21.3x | 1.86% | 41.78B | |
| 33.57x | 4.4x | 16.44x | 0.1% | 32.35B | |
| 21.67x | 1.79x | 13.17x | 2.24% | 30.77B | |
| 24.33x | 3.8x | 12.77x | 1.5% | 27.81B | |
| 22.6x | 3.28x | 14.14x | 1.04% | 27.56B | |
| 25.73x | 3.11x | 13.38x | 1.46% | 27.31B | |
| 26.24x | 3.3x | 16.12x | 1.73% | 24.42B | |
| Average | 27.26x | 3.91x | 15.92x | 1.32% | 38.28B | |
| Weighted average by Cap. | 30.19x | 4.66x | 18.19x | 1.18% |
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
