Valuation Imerys

Stocks

Market Closed - Euronext Paris 16:55:00 02/10/2026 BST			5-day change	1st Jan Change
22.44 ^EUR	+1.08%		+0.18%	-6.27%

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	1,894	-	-
Change	-	-0.75%	-21.8%	-0.91%	-15.13%	-6.27%	-	-
Enterprise Value (EV) ¹	4,547	4,739	3,521	3,656	3,412	3,456	3,423	3,237
Change	-	4.22%	-25.7%	3.84%	-6.67%	1.28%	-0.97%	-5.43%
P/E	13.1x	13.2x	47.5x	-25.2x	-4.96x	15.4x	12.6x	10.5x
PBR	0.97x	0.92x	0.77x	0.73x	0.78x	0.7x	0.68x	0.64x
PEG	-	-12.28x	-0.6x	0x	-0x	-0x	0.6x	0.5x
Capitalization / Revenue	0.71x	0.72x	0.63x	0.66x	0.6x	0.55x	0.53x	0.51x
EV / Revenue	1.04x	1.11x	0.93x	1.01x	1.01x	1.01x	0.96x	0.88x
EV / EBITDA	5.98x	6.58x	5.56x	5.42x	6.25x	6.16x	5.79x	5.35x
EV / EBIT	10.1x	10.8x	9.65x	9.28x	13.3x	13.5x	12.2x	10.7x
EV / FCF	22.1x	103x	16.5x	32.1x	30.5x	24x	24x	18.4x
FCF Yield	4.53%	0.97%	6.04%	3.12%	3.27%	4.17%	4.17%	5.43%
Dividend per Share ²	1.55	3.85	1.35	1.45	0.75	0.7773	0.8717	0.9449
Rate of return	4.24%	10.6%	4.74%	5.14%	3.13%	3.46%	3.88%	4.21%
EPS ²	2.79	2.76	0.6	-1.12	-4.83	1.453	1.781	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	3,547	3,697
EBITDA ¹	761	720	633	675	546	561	591.5	605
EBIT ¹	452	438.8	364.7	394	257.3	255.8	281.1	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	22.44	22.44	22.44
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	15.28x	1x	6.12x	3.5%	2.13B
SOUTHERN COPPER CORPORATION	25.71x	9.94x	15.22x	2.01%	174B
FREEPORT-MCMORAN INC.	23.34x	3.47x	8.31x	0.86%	103B
CMOC GROUP LIMITED	11.21x	1.3x	5.37x	3.17%	51.44B
ANTOFAGASTA PLC	26.02x	5.12x	7.75x	1.78%	49.59B
SOCIEDAD MINERA CERRO VERDE S.A.A.	14.59x	4.34x	7.12x	5.48%	24.15B
FIRST QUANTUM MINERALS LTD.	72.65x	4.14x	12.53x	0.03%	22.86B
JX ADVANCED METALS CORPORATION	19.37x	3.54x	12.1x	0.98%	21.78B
JIANGXI COPPER COMPANY LIMITED	6.88x	0.28x	7.75x	6.18%	18.67B
Average	23.89x	3.68x	9.14x	2.66%	51.96B
Weighted average by Cap.	24.25x	5.75x	10.78x	2.07%