Valuation IMI plc OTC Markets

Stocks

Delayed OTC Markets 11:30:13 08/04/26 pm AEST			5-day change	1st Jan Change
36.75 ^USD	+11.36%		-.--%	+18.84%

09/09	IMI plc Announces Appointment of Claudio Simao as Independent Non-Executive Director and A Member of Nomination Committee, Effective January 1, 2027	CI
04/09	Morgan Stanley ups Shell; Berenberg cuts Senior	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	7,196	-	-
Change	-	-26.19%	30.49%	6.67%	31.41%	17.95%	-	-
Enterprise Value (EV) ¹	5,139	4,147	4,991	5,191	6,634	7,747	7,520	7,245
Change	-	-19.29%	20.34%	4%	27.81%	16.78%	-2.92%	-3.67%
P/E	23.7x	14.8x	18.5x	19x	20.1x	23.4x	20.7x	18.9x
PBR	5.97x	3.69x	4.25x	4.34x	5.59x	7.46x	6.19x	5.18x
PEG	-	0.8x	4.03x	3.94x	0.7x	4.95x	1.6x	1.93x
Capitalization / Revenue	2.42x	1.63x	1.98x	2.1x	2.65x	3.01x	2.91x	2.78x
EV / Revenue	2.75x	2.02x	2.27x	2.35x	2.88x	3.24x	3.04x	2.8x
EV / EBITDA	12.7x	9.08x	9.92x	9.86x	12.1x	13.5x	12.4x	11.3x
EV / EBIT	16.2x	11.4x	12.2x	11.9x	14.4x	16.2x	14.8x	13.3x
EV / FCF	24.3x	19.5x	17.6x	18.5x	20.9x	22.5x	22.8x	20.7x
FCF Yield	4.12%	5.12%	5.68%	5.4%	4.77%	4.45%	4.39%	4.82%
Dividend per Share ²	0.237	0.257	0.283	0.311	0.342	0.3669	0.4015	0.434
Rate of return	1.37%	2%	1.68%	1.71%	1.37%	1.21%	1.32%	1.43%
EPS ²	0.732	0.872	0.912	0.956	1.238	1.297	1.464	1.608
Distribution rate	32.4%	29.5%	31%	32.5%	27.6%	28.3%	27.4%	27%
Net sales ¹	1,866	2,049	2,196	2,210	2,304	2,391	2,476	2,586
EBITDA ¹	403.5	457	503.2	526.3	549.5	575	604.9	638.6
EBIT ¹	318	363.8	410.6	435.5	460.1	478.2	507.5	544.5
Net income ¹	196.3	226.3	237.3	248.5	309.9	308.8	338.5	362.4
Net Debt ¹	619.9	812	638.6	547.7	532.8	551	324.6	48.9
Reference price ²	17.36	12.88	16.84	18.21	24.88	30.36	30.36	30.36
Nbr of stocks (in thousands)	260,311	258,957	258,455	254,960	245,217	237,018	-	-
Announcement Date	25/2/22	3/3/23	1/3/24	28/2/25	6/3/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	30.41x	5.2x	18.93x	0.86%	120B
FANUC CORPORATION	25.93x	4.74x	16.62x	2.32%	34.85B
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.34x	1.74x	12.52x	2.31%	29.59B
INGERSOLL RAND INC.	28.78x	3.86x	14.57x	0.12%	28.3B
SMC CORPORATION	19.53x	3.34x	10.67x	1.56%	27.9B
DOVER CORPORATION	20.88x	3.03x	13.07x	1.12%	25.46B
XYLEM INC.	23.3x	2.85x	12.28x	1.62%	24.97B
GUANGDONG DTECH TECHNOLOGY CO., LTD.	93.86x	35.38x	77.15x	0.4%	24.45B
ALFA LAVAL AB	25.52x	3.21x	15.69x	1.77%	23.38B
Average	32.06x	7.04x	21.28x	1.34%	37.63B
Weighted average by Cap.	31.04x	6.29x	20.14x	1.24%