IMI (IMIL)

1,770.50p
   
  • Change Today:
    -0.31p
  • 52 Week High: 1,904.00p
  • 52 Week Low: 1,444.00p
  • Currency: UK Pounds
  • Shares Issued: 271.94m
  • Volume: 144,669
  • Market Cap: £4,814.61m

Income Statement - Normalised

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing Operations          
Revenue 2,196.00 2,049.00 1,866.00 1,825.00 1,873.00
           
EBITDA 535.00 486.00 345.10 345.40 265.60
Depreciation & Amortisation (124.40) (122.20) (99.50) (79.40) n/a
           
Operating Profit/(Loss) 410.60 363.80 245.60 266.00 265.60
Interest Payable (31.30) (23.80) (14.50) (14.80) (19.40)
Interest Receivable/Investment Income 8.10 6.10 8.60 4.00 4.50
           
Group Profit after Interest 387.40 346.10 307.00 255.20 250.70
Share of Assoc Cos/JV Profits n/a n/a n/a n/a n/a
           
Profit Before Tax 387.40 346.10 307.00 255.20 250.70
Tax (84.50) (73.70) (61.40) (53.30) (52.60)
           
Profit After Tax 302.90 272.40 245.60 201.90 198.10
           
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a 2.80
           
PROFIT FOR PERIOD 302.90 272.40 245.60 201.90 200.90
           
Attributable to:          
Equity Holders of Parent Company 302.90 272.40 245.60 201.90 200.90
Minority Interests n/a n/a n/a n/a n/a
           
Equity Dividends cn/a cn/a cn/a cn/a cn/a
Retained Profit/(Loss) for the Financial Year c302.90 c272.40 c245.60 c201.90 c200.90


Per Share Record - Normalised 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Continuing EPS          
Earnings per Share - Basic 116.81p 105.46p 92.02p 74.39p 73.15p
Earnings per Share - Diluted 116.37p 104.97p 91.64p 74.26p 73.05p
Earnings per Share - Adjusted 116.80p 105.50p 92.00p 79.70p 73.20p
Continuing and Discontinued EPS          
Earnings per Share - Basic 116.81p 105.46p 0.93p 74.39p 74.19p
Earnings per Share - Diluted 116.37p 104.97p 0.93p 74.26p 74.08p
Earnings per Share - Adjusted 116.80p 105.50p 92.00p 79.70p 73.20p
           
Dividend per Share 28.30p 25.70p 23.70p 22.50p 41.10p


Key Financals 31-Dec-23 31-Dec-22 31-Dec-21 31-Dec-20 31-Dec-19
Shares in Issue (millions)          
Shares in Issue - Year End 275.10 275.00 274.90 286.50 286.40
Weighted Average 259.30 258.30 266.90 271.40 270.80
Diluted 260.30 259.50 268.00 271.90 271.20
           
Performance Ratios          
Continuing Operations          
Operating Margin 18.70% 17.76% 13.16% 14.58% 14.18%
Return on Capital Employed 47.53% 39.93% 0.39% 34.42% 40.39%
Continuing Operations & Discontinued Operations          
Return on Equity 28.14% 27.79% 0.29% 23.80% 26.77%
           
Financial Status          
Continuing Operations          
Interest Cover - Continuing 13.38 15.54 22.17 18.24 13.92
Revenue per Share 846.90p 793.26p 7.06p 672.44p 691.65p
Pre-Tax Profit Per Share - Continuing 149.40p 133.99p 1.16p 94.03p 92.58p
           
Market Data          
Continuing Operations          
Earnings Per Share Growth - Basic 11% 15% 24% 2% 16%
Earnings Per Share Growth - Diluted 11% 14% 23% 2% 16%
PE Ratio - Company Adjusted 14.5 12.3 18.9 15.8 16.1
PEG - Company Adjusted 1.3 0.8 0.8 7.9 1.0
Dividend Cover 4.13 4.10 3.88 3.31 1.78
Continuing Operations & Discontinued Operations          
Earnings per Share - Company Adjusted 11% 11,254% -99% 0% 18%
Earnings per Share - Diluted 11% 11,248% -99% 0% 18%
PE Ratio - Company Adjusted 14.5 12.3 1,872.2 15.8 15.9
PEG - Company Adjusted 1.3 0.0 n/a n/a 0.9
Dividend Cover 4.13 4.10 0.04 3.31 1.81
           
Market Capitalisation £ (Millions) 4,646.44 3,561.25 4,780.51 3,364.94 3,373.79
Dividend per Share 28.30p 25.70p 23.70p 22.50p 41.10p
Dividend Yield 1.7% 2.0% 1.4% 1.9% 3.5%
Dividend per Share Growth 10.12% 8.44% 5.33% (45.26%) 1.23%

Key

* GAAP

a. Includes discontinued activities

b. Includes preference dividends

c. Not disclosed under IFRS

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 5 minutes.

Note 2: Forecast figures based on normalised accounts.

 

Top of Page