|
Market Closed -
London S.E.
11:35:22 2026-10-07 EDT
|
5-day change | 1st Jan Change | ||
| 3,052.00 GBX | -3.05% |
|
-2.68% | +22.67% |
| 10-07 | IMI agrees EUR63 million acquisition of iSMA Controlli | AN |
| 10-07 | Shell refining margins surge; Pennon ups investment | 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 | 7,234 | - | - |
| Change | - | -26.19% | 30.49% | 6.67% | 31.41% | 18.57% | - | - |
| Enterprise Value (EV) 1 | 5,139 | 4,147 | 4,991 | 5,191 | 6,634 | 7,771 | 7,565 | 7,290 |
| Change | - | -19.29% | 20.34% | 4% | 27.81% | 17.14% | -2.65% | -3.64% |
| P/E | 23.7x | 14.8x | 18.5x | 19x | 20.1x | 23.6x | 20.9x | 19.2x |
| PBR | 5.97x | 3.69x | 4.25x | 4.34x | 5.59x | 7.33x | 6.05x | 5.06x |
| PEG | - | 0.8x | 4.03x | 3.94x | 0.7x | 5.14x | 1.6x | 2.21x |
| Capitalization / Revenue | 2.42x | 1.63x | 1.98x | 2.1x | 2.65x | 3.03x | 2.92x | 2.79x |
| EV / Revenue | 2.75x | 2.02x | 2.27x | 2.35x | 2.88x | 3.25x | 3.05x | 2.82x |
| EV / EBITDA | 12.7x | 9.08x | 9.92x | 9.86x | 12.1x | 13.5x | 12.5x | 11.4x |
| EV / EBIT | 16.2x | 11.4x | 12.2x | 11.9x | 14.4x | 16.3x | 14.9x | 13.4x |
| EV / FCF | 24.3x | 19.5x | 17.6x | 18.5x | 20.9x | 22.5x | 22.9x | 20.9x |
| FCF Yield | 4.12% | 5.12% | 5.68% | 5.4% | 4.77% | 4.44% | 4.37% | 4.79% |
| Dividend per Share 2 | 0.237 | 0.257 | 0.283 | 0.311 | 0.342 | 0.3673 | 0.4013 | 0.433 |
| Rate of return | 1.37% | 2% | 1.68% | 1.71% | 1.37% | 1.2% | 1.31% | 1.42% |
| EPS 2 | 0.732 | 0.872 | 0.912 | 0.956 | 1.238 | 1.295 | 1.461 | 1.588 |
| Distribution rate | 32.4% | 29.5% | 31% | 32.5% | 27.6% | 28.4% | 27.5% | 27.3% |
| Net sales 1 | 1,866 | 2,049 | 2,196 | 2,210 | 2,304 | 2,389 | 2,477 | 2,589 |
| EBITDA 1 | 403.5 | 457 | 503.2 | 526.3 | 549.5 | 574.5 | 604.9 | 638.3 |
| EBIT 1 | 318 | 363.8 | 410.6 | 435.5 | 460.1 | 477.7 | 507.1 | 542.4 |
| Net income 1 | 196.3 | 226.3 | 237.3 | 248.5 | 309.9 | 308.2 | 338.6 | 363.1 |
| Net Debt 1 | 619.9 | 812 | 638.6 | 547.7 | 532.8 | 537.2 | 331.4 | 56.21 |
| Reference price 2 | 17.36 | 12.88 | 16.84 | 18.21 | 24.88 | 30.52 | 30.52 | 30.52 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.31x | 3.35x | 13.91x | 1.16% | 9.91B | |
| 31.55x | 5.49x | 20.13x | 0.82% | 124B | |
| 35.48x | 5.59x | 21.2x | 1.51% | 99.99B | |
| 45.46x | 9.22x | 26.98x | -.--% | 66.06B | |
| 27.47x | 3.15x | 18.17x | 0.76% | 60.08B | |
| 40.25x | 6.26x | 27.64x | 1.93% | 58.3B | |
| 28.17x | 5.21x | 18.26x | 2.13% | 36.71B | |
| 31.54x | 4.16x | 15.72x | 0.11% | 30.73B | |
| 21.77x | 3.8x | 12.14x | 1.4% | 30.22B | |
| 21.16x | 3.07x | 13.27x | 1.11% | 25.84B | |
| Average | 30.72x | 4.93x | 18.74x | 1.09% | 54.21B | |
| Weighted average by Cap. | 33.05x | 5.44x | 20.49x | 1.06% |
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
