Valuation IMI plc

Equities

Market Closed - London S.E. Other stock markets 16:35:01 20/05/2026 BST			5-day change	1st Jan Change
2,728.00 ^GBX	+0.66%		+1.19%	+9.65%

01:36pm	Davy Downgrades IMI to Neutral Rating, Raises PT	MT
05-15	IMI plc Announces Appointment of Jackie Callaway as Member of the Remuneration Committee, Effective May 15, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,519	3,335	4,352	4,643	6,101	6,499	-	-
Change	-	-26.19%	30.49%	6.67%	31.41%	6.52%	-	-
Enterprise Value (EV) ¹	5,139	4,147	4,991	5,191	6,634	7,070	6,799	6,609
Change	-	-19.29%	20.34%	4%	27.81%	6.58%	-3.83%	-2.8%
P/E ratio	23.7x	14.8x	18.5x	19x	20.1x	20.8x	19.2x	17.7x
PBR	5.97x	3.69x	4.25x	4.34x	5.59x	6.36x	5.17x	4.77x
PEG	-	0.8x	4.03x	3.94x	0.7x	4.16x	2.17x	2.21x
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	2.78x	2.59x
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	12.4x
EV / FCF	24.3x	19.5x	17.6x	18.5x	20.9x	22x	20.1x	18.9x
FCF Yield	4.12%	5.12%	5.68%	5.4%	4.77%	4.55%	4.98%	5.28%
Dividend per Share ²	0.237	0.257	0.283	0.311	0.342	0.3636	0.3959	0.4276
Rate of return	1.37%	2%	1.68%	1.71%	1.37%	1.34%	1.46%	1.58%
EPS ²	0.732	0.872	0.912	0.956	1.238	1.3	1.415	1.528
Distribution rate	32.4%	29.5%	31%	32.5%	27.6%	28%	28%	28%
Net sales ¹	1,866	2,049	2,196	2,210	2,304	2,367	2,445	2,548
EBITDA ¹	403.5	457	503.2	526.3	549.5	565.2	590.8	621.2
EBIT ¹	318	363.8	410.6	435.5	460.1	475	500.3	531.2
Net income ¹	196.3	226.3	237.3	248.5	309.9	310.4	328.3	344.1
Net Debt ¹	619.9	812	638.6	547.7	532.8	571.7	300.7	110.6
Reference price ²	17.36	12.88	16.84	18.21	24.88	27.10	27.10	27.10
Nbr of stocks (in thousands)	260,311	258,957	258,455	254,960	245,217	239,797	-	-
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.($)
IMI PLC	20.85x	2.99x	12.51x	1.34%	8.7B
PARKER-HANNIFIN CORPORATION	31.33x	5.42x	20.15x	0.86%	107B
FANUC CORPORATION	44.47x	7.67x	28.72x	1.37%	44.93B
DOVER CORPORATION	22.76x	3.36x	14.41x	1.02%	27.95B
TECHTRONIC INDUSTRIES COMPANY LIMITED	19.39x	1.59x	11.77x	2.5%	27.49B
INGERSOLL RAND INC.	28.28x	3.7x	13.66x	0.12%	26.82B
SMC CORPORATION	26.55x	4.33x	15.5x	1.5%	26.63B
XYLEM INC.	23.61x	2.8x	12.2x	1.62%	25.28B
ALFA LAVAL AB	25.36x	3.27x	15.68x	1.81%	23.86B
WÄRTSILÄ OYJ	29.53x	2.61x	16.78x	1.81%	22.97B
Average	27.21x	3.77x	16.14x	1.4%	34.21B
Weighted average by Cap.	29.41x	4.43x	17.94x	1.26%