Valuation IMI plc OTC Markets

Stocks

Market Closed - OTC Markets 07:00:13 08/04/2026 pm IST			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	7,409	-	-
Change	-	-26.19%	30.49%	6.67%	31.41%	21.44%	-	-
Enterprise Value (EV) ¹	5,139	4,147	4,991	5,191	6,634	7,937	7,734	7,458
Change	-	-19.29%	20.34%	4%	27.81%	19.64%	-2.56%	-3.56%
P/E	23.7x	14.8x	18.5x	19x	20.1x	24.2x	21.5x	19.7x
PBR	5.97x	3.69x	4.25x	4.34x	5.59x	7.68x	6.37x	5.32x
PEG	-	0.8x	4.03x	3.94x	0.7x	5.73x	1.7x	2.17x
Capitalization / Revenue	2.42x	1.63x	1.98x	2.1x	2.65x	3.1x	2.99x	2.86x
EV / Revenue	2.75x	2.02x	2.27x	2.35x	2.88x	3.32x	3.13x	2.88x
EV / EBITDA	12.7x	9.08x	9.92x	9.86x	12.1x	13.8x	12.8x	11.7x
EV / EBIT	16.2x	11.4x	12.2x	11.9x	14.4x	16.6x	15.3x	13.7x
EV / FCF	24.3x	19.5x	17.6x	18.5x	20.9x	23x	23.4x	21.3x
FCF Yield	4.12%	5.12%	5.68%	5.4%	4.77%	4.34%	4.27%	4.69%
Dividend per Share ²	0.237	0.257	0.283	0.311	0.342	0.3666	0.4012	0.4339
Rate of return	1.37%	2%	1.68%	1.71%	1.37%	1.17%	1.28%	1.39%
EPS ²	0.732	0.872	0.912	0.956	1.238	1.29	1.454	1.586
Distribution rate	32.4%	29.5%	31%	32.5%	27.6%	28.4%	27.6%	27.4%
Net sales ¹	1,866	2,049	2,196	2,210	2,304	2,389	2,475	2,588
EBITDA ¹	403.5	457	503.2	526.3	549.5	574.4	604.5	639.3
EBIT ¹	318	363.8	410.6	435.5	460.1	477.7	507.1	544.8
Net income ¹	196.3	226.3	237.3	248.5	309.9	308.2	338.4	362.9
Net Debt ¹	619.9	812	638.6	547.7	532.8	527.7	324.7	49.15
Reference price ²	17.36	12.88	16.84	18.21	24.88	31.26	31.26	31.26
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	31.28x	5.45x	19.7x	0.83%	12TCr
FANUC CORPORATION	27.1x	4.99x	17.46x	2.22%	3.55TCr
TECHTRONIC INDUSTRIES COMPANY LIMITED	20.34x	1.74x	12.52x	2.31%	2.96TCr
INGERSOLL RAND INC.	30.02x	4.01x	15.14x	0.11%	2.95TCr
SMC CORPORATION	19.95x	3.42x	10.95x	1.53%	2.78TCr
DOVER CORPORATION	21.19x	3.07x	13.25x	1.1%	2.58TCr
XYLEM INC.	22.4x	2.74x	11.81x	1.69%	2.4TCr
GUANGDONG DTECH TECHNOLOGY CO., LTD.	97.35x	34.29x	75.13x	0.44%	2.37TCr
ALFA LAVAL AB	26.38x	3.3x	16.14x	1.72%	2.35TCr
Average	32.89x	7.00x	21.34x	1.33%	3.81TCr
Weighted average by Cap.	31.72x	6.27x	20.29x	1.21%