Download PDF

1. Company Snapshot

1.a. Company Description

Imerys S.A. provides mineral-based specialty solutions for various industries worldwide.The company operates in Performance Minerals and High Temperature Solutions segments.It provides additives for interior decorative paints, as well as marine protection, facade coating, can coating, etc.; rubber, tires, medical rubber, and cables; and adhesives and sealants.


The company also offers minerals for technical ceramics and traditional ceramics comprising floor and wall tiles, large slabs, sanitaryware, and tableware; and components for the production of high purity silicon metal for used to manufacture aluminum alloys, electronics, and solar panels, as well as for construction industry, such as insulation ceiling tiles.In addition, it provides functional additives for plastics and thermoset for use in automotive, construction, packaging, and hygiene industries; fillers and coatings for graphic paper, as well as board and packaging applications; filtration agents for liquids and blood plasma; and graphite and carbon-based solutions for lithium-ion and alkaline batteries, polymers, fuel cells, carbon brushes, and others.Further, the company offers refractory minerals and solutions for high-temperature industrial processes; bentonite for foundry molds; alumina and zirconia for abrasives; and high-performance binders for dry mix mortars and floor screeds in the construction industry.


It serves construction, paper and board, mobile energy, steelmaking, agriculture, food, automotive, and cosmetics industries.The company was incorporated in 1880 and is headquartered in Paris, France.Imerys S.A. is a subsidiary of Belgian Securities BV.

Show Full description

1.b. Last Insights on NK

Imerys S.A.'s recent performance was hindered by currency headwinds, which eroded revenue and profitability. The company's resilience in the face of market challenges was tempered by goodwill impairments, a negative accounting adjustment that reduced its bottom line. Furthermore, Imerys' ability to maintain stable revenue was a testament to its operational efficiency, but the headwinds it faced underscored the volatility of the global market.

1.c. Company Highlights

2. Imerys' 2025 Financial Performance: Stability Amidst Challenges

Imerys reported a stable revenue of EUR 3.385 billion in 2025, consistent with the previous year, with Q4 revenue reaching EUR 800 million. The adjusted EBITDA was EUR 546 million, within guidance, despite a slight decline at constant exchange rates. Notably, the company's net income group share was negatively impacted by a non-cash goodwill impairment charge of EUR 467 million related to the Solutions for Refractory, Abrasive & Construction business, resulting in a net loss of EUR 409 million. The company's adjusted EBITDA margin for Graphite & Carbon reached 25%, indicating a strong performance in this segment.

Publication Date: Feb -22

📋 Highlights
  • Stable Revenue & EBITDA Guidance:: 2025 revenue at EUR 3.385 billion (Q4: EUR 800M), adjusted EBITDA EUR 546M (0.4% decline at constant rates), within guidance.
  • Cost-Cutting Program (Project Horizon):: Targeting EUR 50–60M annual savings to restore profitability, with costs in 2026 and savings from 2026–2027.
  • Lithium Projects Progress:: EMILI valued at EUR 150–160M (French state holds minority stake), UK project paused due to advanced French project stage.
  • Segment Performance:: Graphite & Carbon EBITDA margin reached 25%, Energy Transition revenue grew 11% like-for-like, RAC EBITDA down 9.8%.
  • Cash Flow & Debt Management:: Free operating cash flow EUR 78M (EUR 127M before strategic CapEx), EUR 600M bond issuance extended debt maturity to 4.3 years.

Segmental Performance

The Performance Minerals segment reported revenue of EUR 2 billion, with adjusted EBITDA increasing by 4% like-for-like. In contrast, the Solution for Refractory, Abrasive & Construction business experienced a 9.8% decline in adjusted EBITDA. However, the Solution for Energy Transition segment saw an 11% increase in revenue like-for-like, driven by growing demand. As Alessandro Dazza mentioned, the company's focus on ramping up capacities and innovation efforts is expected to drive future growth.

Cost Savings and Lithium Projects

Imerys launched Project Horizon, a cost and performance improvement program targeting annual cost savings of at least EUR 50-60 million. The company's lithium projects, EMILI and British Lithium, are progressing, with the French state acquiring a minority stake in EMILI. The lithium project in the UK was paused, but not ended, to focus on the advanced French lithium project and secure investors.

Cash Flow and Debt

The company's free operating cash flow was EUR 127 million before strategic CapEx and expenses. Net debt slightly increased in 2025 due to strategic CapEx spend and dividend paid, but net financial debt decreased in H2 2025. The company's investment grade was confirmed by S&P and Moody's, with net debt representing 2.5x the adjusted EBITDA. The valuation metrics indicate a P/E Ratio of -5.92, P/B Ratio of 0.77, and EV/EBITDA of 14.16, suggesting that the market has priced in the challenges faced by the company.

Outlook and Guidance

The company expects a progressive recovery from 2026 onwards, driven by savings from Project Horizon. Analysts estimate next year's revenue growth at 2.6%. The company will not provide guidance but will release updates after H1 2026. The asbestos case is progressing, with a final hearing, and the company remains confident but must wait for the ruling. The interest charge in 2025 is expected to be a good proxy for future years, with a step-up in cost due to bond refinancing.

3. NewsRoom

Card image cap

STOP SLAGGING. START SAVING: Maximize Boiler Availability with Aurora™ at the 2026 International BioMass Show

Mar -30

Card image cap

Imerys (IMYSF) Full Year 2025 Earnings Call Highlights: Resilient Performance Amid Market Challenges

Feb -20

Card image cap

Fluorspar mine restart makes Newfoundland the only North American producer of critical mineral

Nov -28

Card image cap

Imerys (ENXTPA:NK) Is Up 8.1% After Swinging to Profit on Lower Sales in Q3 2025

Nov -12

Card image cap

Starlink rival Eutelsat makes surprise CFO change ahead of fund raising

Nov -05

Card image cap

Eutelsat Appoints New Chief Financial Officer

Nov -05

Card image cap

High Purity Quartz (HPQ) Market Trends and Business Strategies (2025-2030) Featuring Sibelco, The Quartz Corp., Jiangsu Pacific Quartz Co., Imerys, Russian Quartz and Other Key Players

Oct -28

Card image cap

LBB Specialties and Imerys Form Specialty Distribution Partnership in North America

Sep -15

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (2.59%)

6. Segments

Performance Minerals

Expected Growth: 2%

Imerys' Performance Minerals segment growth is driven by increasing demand for specialty minerals in energy-efficient applications, such as refractories and ceramics, as well as growing adoption in emerging markets. Additionally, the company's focus on innovation and sustainability, including the development of eco-friendly products, contributes to its 2% growth.

Refractories, Abrasives and Construction

Expected Growth: 4%

Imerys' Refractories, Abrasives and Construction segment growth is driven by increasing demand for high-performance materials in steel production, rising infrastructure development, and growing adoption of sustainable building practices. Additionally, the company's strategic acquisitions and investments in R&D have enhanced its product offerings and operational efficiency, contributing to the 4% growth rate.

Others

Expected Growth: 1%

Imerys S.A.'s growth is driven by increasing demand for specialty minerals in energy storage, filtration, and refractories. Strong sales in ceramic and refractory markets, coupled with strategic acquisitions, have contributed to its growth. Additionally, the company's focus on sustainability and innovation has enabled it to capitalize on emerging trends in clean energy and eco-friendly products.

7. Detailed Products

Kaolin

A soft, white mineral used in paper, ceramics, and cosmetics

Bentonite

A type of clay used in foundry, drilling, and construction

Calcined Kaolin

A thermally treated kaolin used in ceramics, paint, and plastics

Talc

A soft, powdery mineral used in plastics, paint, and cosmetics

Limestone

A sedimentary rock used in construction, paper, and water treatment

Refractory Minerals

Heat-resistant minerals used in high-temperature applications

Wollastonite

A calcium silicate mineral used in plastics, paint, and ceramics

Ground Calcium Carbonate

A mineral used in paper, plastics, and construction

8. Imerys S.A.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Imerys S.A. is medium due to the availability of alternative materials and products that can replace its offerings.

Bargaining Power Of Customers

The bargaining power of customers for Imerys S.A. is low due to the company's strong brand reputation and diversified customer base.

Bargaining Power Of Suppliers

The bargaining power of suppliers for Imerys S.A. is medium due to the company's dependence on a few key suppliers for raw materials.

Threat Of New Entrants

The threat of new entrants for Imerys S.A. is low due to the high barriers to entry in the industry, including significant capital requirements and regulatory hurdles.

Intensity Of Rivalry

The intensity of rivalry for Imerys S.A. is high due to the competitive nature of the industry, with several established players vying for market share.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 46.91%
Debt Cost 11.19%
Equity Weight 53.09%
Equity Cost 11.19%
WACC 11.19%
Leverage 88.36%

11. Quality Control: Imerys S.A. passed 2 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Titan Cement

A-Score: 6.6/10

Value: 5.5

Growth: 8.2

Quality: 6.2

Yield: 6.9

Momentum: 6.0

Volatility: 6.7

1-Year Total Return ->

Stock-Card
Yara

A-Score: 6.2/10

Value: 9.6

Growth: 1.9

Quality: 4.2

Yield: 5.6

Momentum: 7.5

Volatility: 8.3

1-Year Total Return ->

Stock-Card
Buzzi Unicem

A-Score: 6.0/10

Value: 6.2

Growth: 7.3

Quality: 7.4

Yield: 3.8

Momentum: 7.5

Volatility: 4.0

1-Year Total Return ->

Stock-Card
K+S

A-Score: 4.9/10

Value: 9.6

Growth: 2.7

Quality: 2.5

Yield: 3.8

Momentum: 5.5

Volatility: 5.7

1-Year Total Return ->

Stock-Card
Imerys

A-Score: 4.4/10

Value: 7.8

Growth: 1.3

Quality: 2.8

Yield: 8.1

Momentum: 2.0

Volatility: 4.3

1-Year Total Return ->

Stock-Card
Ibstock

A-Score: 3.5/10

Value: 3.8

Growth: 1.6

Quality: 3.4

Yield: 5.6

Momentum: 1.0

Volatility: 5.3

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

20.96$

Current Price

20.96$

Potential

-0.00%

Expected Cash-Flows