Valuation IMI plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:30:13 08/04/2026 +03			5-day change	1st Jan Change
36.75 ^USD	+11.36%		-.--%	+18.84%

06-23	IMI to Kick Off Second Tranche of GBP500 Million Share Buyback Program	MT
06-22	IMI completes first GBP250 million tranche of buyback	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	7,054	-	-
Change	-	-26.19%	30.49%	6.67%	31.41%	15.62%	-	-
Enterprise Value (EV) ¹	5,139	4,147	4,991	5,191	6,634	7,623	7,382	7,146
Change	-	-19.29%	20.34%	4%	27.81%	14.91%	-3.16%	-3.19%
P/E	23.7x	14.8x	18.5x	19x	20.1x	22.7x	21x	19.3x
PBR	5.97x	3.69x	4.25x	4.34x	5.59x	7.03x	5.45x	4.44x
PEG	-	0.8x	4.03x	3.94x	0.7x	4.52x	2.56x	2.22x
Capitalization / Revenue	2.42x	1.63x	1.98x	2.1x	2.65x	2.98x	2.88x	2.77x
EV / Revenue	2.75x	2.02x	2.27x	2.35x	2.88x	3.22x	3.02x	2.8x
EV / EBITDA	12.7x	9.08x	9.92x	9.86x	12.1x	13.4x	12.5x	11.5x
EV / EBIT	16.2x	11.4x	12.2x	11.9x	14.4x	16x	14.7x	13.4x
EV / FCF	24.3x	19.5x	17.6x	18.5x	20.9x	24.3x	22.3x	20.3x
FCF Yield	4.12%	5.12%	5.68%	5.4%	4.77%	4.12%	4.48%	4.92%
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%	1.23%	1.34%	1.44%
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	29.58	29.58	29.58
Nbr of stocks (in thousands)	260,311	258,957	258,455	254,960	245,217	238,476	-	-
Announcement Date	2/25/22 A	3/3/23 A	3/1/24 A	2/28/25 A	3/6/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PARKER-HANNIFIN CORPORATION	36.37x	6.23x	23.17x	0.74%	125B
FANUC CORPORATION	42.7x	7.34x	27.46x	1.43%	42.47B
INGERSOLL RAND INC.	33.89x	4.35x	16.06x	0.1%	31.97B
DOVER CORPORATION	25.52x	3.72x	16x	0.92%	31.07B
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.15x	1.74x	12.89x	2.3%	29.96B
SMC CORPORATION	28.85x	4.77x	17.07x	1.38%	28.49B
XYLEM INC.	25.68x	3.07x	13.41x	1.47%	27.81B
ALFA LAVAL AB	26.31x	3.39x	16.15x	1.73%	24.01B
Average	30.06x	4.33x	17.78x	1.26%	42.57B
Weighted average by Cap.	32.39x	4.99x	19.68x	1.1%