investorscraft@gmail.com

Intrinsic ValueIMI plc (IMI.L)

Previous Close£2,762.00
Intrinsic Value
Upside potential
Previous Close
£2,762.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

IMI plc is a UK-based specialist engineering company with a diversified portfolio across precision engineering, critical engineering, and hydronic engineering. The company operates in niche industrial markets, providing high-value motion and fluid control technologies for sectors such as industrial automation, life sciences, energy, and commercial buildings. Its precision engineering division, under brands like Norgren and Bimba, serves automation and commercial vehicle markets with actuators, valves, and fluid control solutions. The critical engineering division focuses on specialized valves for demanding environments like fossil power, oil and gas, and nuclear industries, leveraging brands such as IMI CCI and IMI Truflo Marine. The hydronic engineering division targets heating and cooling systems in residential and commercial buildings with balancing and thermostatic control solutions under brands like IMI TA and IMI Heimeier. IMI’s market position is strengthened by its technical expertise, long-standing customer relationships, and global distribution network, allowing it to command premium pricing in engineered solutions. The company’s focus on high-margin, mission-critical applications provides resilience against economic cycles, though it remains exposed to industrial capital expenditure trends.

Revenue Profitability And Efficiency

IMI reported revenue of £2.21 billion (GBp) for the latest fiscal period, with net income of £248.5 million, reflecting a net margin of approximately 11.2%. Operating cash flow stood at £371.6 million, demonstrating strong cash conversion. Capital expenditures were £75.3 million, indicating disciplined reinvestment in the business. The company’s profitability metrics suggest efficient operations, supported by its focus on high-value engineering solutions.

Earnings Power And Capital Efficiency

Diluted EPS of 96p underscores IMI’s earnings power, supported by its asset-light model and recurring revenue from aftermarket services. The company’s return on invested capital (ROIC) is likely healthy, given its niche positioning and premium product offerings. Operating cash flow comfortably covers capital expenditures, allowing for reinvestment and shareholder returns without excessive leverage.

Balance Sheet And Financial Health

IMI maintains a solid balance sheet with £147.8 million in cash and equivalents against total debt of £695.5 million, indicating moderate leverage. The company’s liquidity position appears robust, with operating cash flow providing ample coverage for debt servicing. Its financial health is further supported by a stable industrial customer base and long-term contracts in critical engineering segments.

Growth Trends And Dividend Policy

IMI’s growth is driven by demand for automation, energy efficiency, and infrastructure upgrades, particularly in precision and hydronic engineering. The company pays a dividend of 31p per share, reflecting a commitment to shareholder returns. While organic growth is steady, strategic acquisitions could supplement expansion in high-margin niches.

Valuation And Market Expectations

With a market capitalization of approximately £4.88 billion, IMI trades at a premium reflective of its specialized engineering capabilities and resilient end markets. The beta of 0.913 suggests lower volatility relative to the broader market, aligning with its defensive industrial positioning. Investors likely value its consistent cash generation and exposure to long-term infrastructure trends.

Strategic Advantages And Outlook

IMI’s key advantages include its technical expertise, strong brand portfolio, and global reach in engineered solutions. The outlook remains positive, supported by secular trends in automation, energy transition, and smart buildings. However, macroeconomic pressures on industrial spending and supply chain disruptions pose potential risks. The company’s focus on innovation and aftermarket services should sustain margins over the long term.

Sources

Company filings, London Stock Exchange disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount