Valuation Imerys

Stocks

Real-time Euronext Paris 09:19:56 11/09/2026 BST			5-day change	1st Jan Change
23.32 ^EUR	-1.93%		-4.11%	-2.59%

09-04	Moody's Assigns Long-term Issuer Rating on Imerys Over Improved Credit Outlook, Business Profile	MT
08-03	Imerys: H1 2026: The recovery is thinner than reported EBITDA suggests

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,096	3,073	2,403	2,381	2,021	2,007	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	-0.67%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,569	3,536	3,350
Change	-	4.22%	-25.7%	3.84%	-6.67%	4.6%	-0.94%	-5.26%
P/E	13.1x	13.2x	47.5x	-25.2x	-4.96x	16.4x	13.4x	11.2x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.74x	0.72x	0.68x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.6x	0.6x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.58x	0.57x	0.54x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	1.04x	1x	0.91x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	6.36x	5.98x	5.54x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	14x	12.6x	11.1x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	24.8x	24.8x	19x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.04%	4.04%	5.25%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.7767	0.8707	0.9449
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.27%	3.66%	3.97%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.451	1.779	2.129
Distribution rate	55.6%	139%	225%	-129%	-15.5%	53.5%	48.9%	44.4%
Net sales ¹	4,383	4,282	3,794	3,605	3,384	3,435	3,546	3,697
EBITDA ¹	761	720	633	675	546	560.8	591.2	605
EBIT ¹	452	438.8	364.7	394	257.3	255.7	280.9	302.8
Net income ¹	240	237.2	51.3	-95	-408.8	118	156.3	193
Net Debt ¹	1,451	1,666	1,118	1,275	1,391	1,562	1,528	1,342
Reference price ²	36.54	36.34	28.48	28.20	23.94	23.78	23.78	23.78
Nbr of stocks (in thousands)	84,726	84,553	84,368	84,434	84,414	84,414	-	-
Announcement Date	16/02/22	16/02/23	21/02/24	20/02/25	19/02/26	-	-	-

¹EUR in Million²EUR

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.($)
IMERYS	16.38x	1.04x	6.36x	3.27%	2.33B
SOUTHERN COPPER CORPORATION	25.06x	9.68x	14.84x	2.06%	164B
FREEPORT-MCMORAN INC.	23.99x	3.59x	8.54x	0.84%	102B
CMOC GROUP LIMITED	12.68x	1.48x	6.13x	2.79%	58.16B
JX ADVANCED METALS CORPORATION	20.55x	3.83x	13.07x	0.85%	23.53B
JIANGXI COPPER COMPANY LIMITED	7.51x	0.31x	8.08x	5.65%	22.08B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	33.07x	-	-	1.23%	20.17B
KOREA ZINC COMPANY, LTD.	21.5x	1.24x	10.66x	2.04%	18.55B
SUMITOMO METAL MINING CO., LTD.	11.78x	1.6x	11.02x	2.75%	17.76B
Average	19.17x	2.85x	9.84x	2.39%	47.64B
Weighted average by Cap.	21.60x	5.36x	11.15x	1.98%