Valuation IMI plc OTC Markets

Stocks

Delayed OTC Markets Other stock markets 14:30:13 08/04/2026 BST			5-day change	1st Jan Change
36.75 ^USD	+11.36%		-.--%	+18.84%

07-08	UBS cuts Man Group; JPMorgan cuts Dauch Corp	AN
07-03	Shore raises Close Bros, cuts Capricorn Energy	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	6,502	-	-
Change	-	-26.19%	30.49%	6.67%	31.41%	6.57%	-	-
Enterprise Value (EV) ¹	5,139	4,147	4,991	5,191	6,634	7,071	6,830	6,587
Change	-	-19.29%	20.34%	4%	27.81%	6.59%	-3.41%	-3.55%
P/E	23.7x	14.8x	18.5x	19x	20.1x	21.1x	19.5x	17.9x
PBR	5.97x	3.69x	4.25x	4.34x	5.59x	6.51x	5.05x	4.01x
PEG	-	0.8x	4.03x	3.94x	0.7x	4.18x	2.41x	1.96x
Capitalization / Revenue	2.42x	1.63x	1.98x	2.1x	2.65x	2.75x	2.66x	2.55x
EV / Revenue	2.75x	2.02x	2.27x	2.35x	2.88x	2.99x	2.79x	2.58x
EV / EBITDA	12.7x	9.08x	9.92x	9.86x	12.1x	12.5x	11.5x	10.6x
EV / EBIT	16.2x	11.4x	12.2x	11.9x	14.4x	14.9x	13.6x	12.3x
EV / FCF	24.3x	19.5x	17.6x	18.5x	20.9x	22.5x	20.6x	18.7x
FCF Yield	4.12%	5.12%	5.68%	5.4%	4.77%	4.45%	4.85%	5.33%
Dividend per Share ²	0.237	0.257	0.283	0.311	0.342	0.3634	0.3959	0.4271
Rate of return	1.37%	2%	1.68%	1.71%	1.37%	1.33%	1.44%	1.56%
EPS ²	0.732	0.872	0.912	0.956	1.238	1.3	1.406	1.534
Distribution rate	32.4%	29.5%	31%	32.5%	27.6%	27.9%	28.2%	27.8%
Net sales ¹	1,866	2,049	2,196	2,210	2,304	2,368	2,445	2,554
EBITDA ¹	403.5	457	503.2	526.3	549.5	567.9	592.6	623.1
EBIT ¹	318	363.8	410.6	435.5	460.1	476.1	501.3	533.8
Net income ¹	196.3	226.3	237.3	248.5	309.9	305.3	326.7	356.2
Net Debt ¹	619.9	812	638.6	547.7	532.8	569	328	85.25
Reference price ²	17.36	12.88	16.84	18.21	24.88	27.42	27.42	27.42
Nbr of stocks (in thousands)	260,311	258,957	258,455	254,960	245,217	237,122	-	-
Announcement Date	25/02/22	03/03/23	01/03/24	28/02/25	06/03/26	-	-	-

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	34.51x	5.93x	22.08x	0.78%	118B
FANUC CORPORATION	31.37x	5.79x	19.94x	1.93%	38.44B
INGERSOLL RAND INC.	31.75x	4.11x	15.17x	0.11%	30.02B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.71x	1.71x	12.57x	2.35%	29.43B
DOVER CORPORATION	23.38x	3.42x	14.73x	1.01%	28.48B
XYLEM INC.	25.98x	3.12x	13.6x	1.45%	28.2B
SMC CORPORATION	24.34x	3.8x	12.75x	1.5%	27.21B
INNIO N.V.	102.82x	7.02x	36.96x	-	25.16B
ALFA LAVAL AB	25.73x	3.32x	15.88x	1.77%	23.48B
Average	35.62x	4.25x	18.19x	1.36%	38.76B
Weighted average by Cap.	34.70x	4.71x	19.09x	1.21%