Valuation IMI plc OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 07:00:13 08/04/2026 pm IST			5-day change	1st Jan Change
36.75 ^USD	+11.36%		-.--%	+18.84%

29/07	FTSE 100 sets new record ahead of US rate call	AN
27/07	Stocks jump as US-Iran pause sees oil price fall	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	6,779	-	-
Change	-	-26.19%	30.49%	6.67%	31.41%	11.11%	-	-
Enterprise Value (EV) ¹	5,139	4,147	4,991	5,191	6,634	7,349	7,107	6,861
Change	-	-19.29%	20.34%	4%	27.81%	10.78%	-3.3%	-3.45%
P/E	23.7x	14.8x	18.5x	19x	20.1x	21.6x	19.8x	18.1x
PBR	5.97x	3.69x	4.25x	4.34x	5.59x	7.01x	5.38x	4.24x
PEG	-	0.8x	4.03x	3.94x	0.7x	3.02x	2.24x	1.98x
Capitalization / Revenue	2.42x	1.63x	1.98x	2.1x	2.65x	2.85x	2.75x	2.64x
EV / Revenue	2.75x	2.02x	2.27x	2.35x	2.88x	3.09x	2.89x	2.67x
EV / EBITDA	12.7x	9.08x	9.92x	9.86x	12.1x	12.9x	11.8x	10.9x
EV / EBIT	16.2x	11.4x	12.2x	11.9x	14.4x	15.4x	14.1x	12.8x
EV / FCF	24.3x	19.5x	17.6x	18.5x	20.9x	23.2x	21.4x	19.4x
FCF Yield	4.12%	5.12%	5.68%	5.4%	4.77%	4.3%	4.68%	5.15%
Dividend per Share ²	0.237	0.257	0.283	0.311	0.342	0.3647	0.3994	0.4304
Rate of return	1.37%	2%	1.68%	1.71%	1.37%	1.28%	1.4%	1.51%
EPS ²	0.732	0.872	0.912	0.956	1.238	1.327	1.444	1.576
Distribution rate	32.4%	29.5%	31%	32.5%	27.6%	27.5%	27.7%	27.3%
Net sales ¹	1,866	2,049	2,196	2,210	2,304	2,375	2,462	2,567
EBITDA ¹	403.5	457	503.2	526.3	549.5	571.1	599.9	630.6
EBIT ¹	318	363.8	410.6	435.5	460.1	475.9	504.2	538
Net income ¹	196.3	226.3	237.3	248.5	309.9	316.3	335.5	364.6
Net Debt ¹	619.9	812	638.6	547.7	532.8	570.2	328.1	82.69
Reference price ²	17.36	12.88	16.84	18.21	24.88	28.60	28.60	28.60
Nbr of stocks (in thousands)	2,60,311	2,58,957	2,58,455	2,54,960	2,45,217	2,37,018	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PARKER-HANNIFIN CORPORATION	34.94x	6x	22.29x	0.77%	12TCr
FANUC CORPORATION	30.21x	5.56x	19.21x	2%	3.68TCr
INGERSOLL RAND INC.	35.33x	4.5x	16.63x	0.1%	3.31TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	21.52x	1.78x	13.07x	2.26%	3.06TCr
XYLEM INC.	26.79x	3.23x	13.91x	1.4%	2.85TCr
DOVER CORPORATION	21.89x	3.18x	13.69x	1.07%	2.67TCr
SMC CORPORATION	22.42x	3.45x	11.58x	1.63%	2.49TCr
ALFA LAVAL AB	25.48x	3.21x	15.69x	1.78%	2.33TCr
GUANGDONG DTECH TECHNOLOGY CO., LTD.	95.46x	32.97x	77.29x	0.4%	2.24TCr
Average	34.89x	7.10x	22.60x	1.27%	3.85TCr
Weighted average by Cap.	33.99x	6.37x	21.60x	1.15%