IMI.L (IMI.L)

$6.4B
Market Cap
21.1
P/E Ratio
1.05
Beta
1.32%
Dividend Yield
Piotroski 8/9Altman Z 5.0 SafeROIC−WACC +9.9%

Quantitative Summary

Deterministic

Financial health metrics are strong: Piotroski 8/9, Altman Z 5.0 (above 3.0 safe zone threshold).

Generated deterministically from quant metrics and financial statements. Not a recommendation.

Algorithmic Teardown

AI-Generated

The fundamental economics of IMI.L demonstrate robust capital efficiency, evidenced by a 20.7% ROIC that significantly outstrips the estimated cost of equity at 10.8%, generating a healthy +9.9% spread indicative of strong value creation potential. This high return on invested capital is underpinned by exceptional profitability metrics rather than leverage or asset turnover, as the DuPont decomposition reveals margins are the primary driver: a commanding 47.5% gross margin flows into a solid 13.5% net margin. Creditworthiness and financial stability appear robust, supported by an Altman Z-Score of 5.0 well above distress thresholds and a Piotroski F-Score of 8/9, which signals strong operating performance with only one potential weakness in the nine-point assessment framework.

Valuation analysis presents a mixed picture where current multiples suggest premium pricing relative to historical norms despite modest top-line expansion. The stock trades at a forward P/E of 21.1x, implying significant market confidence that exceeds the measured revenue growth rate of just 4.2% year-over-year. While this multiple compresses the realized return on capital compared to its spread potential, a DCF model estimates a fair value of $25, suggesting the current market price may be trading at or near intrinsic levels depending on execution assumptions regarding future cash flows and terminal growth rates.

Risk assessment highlights a divergence between operational stability and valuation sensitivity; while the high Altman Z-Score and superior Piotroski score mitigate bankruptcy risk and suggest durable competitive advantages, the 4.2% revenue growth indicates limited scalability in the current cycle. The combination of low single-digit top-line expansion with double-digit earnings multiples creates a scenario where stock price appreciation relies heavily on margin expansion or multiple re-rating rather than volume-driven organic growth.

Generated by LLM from quantitative data inputs. May contain inaccuracies. Not investment advice.

DCF Sandbox

Interactive

Sensitivity Matrix

TG ↓ / WACC →8.8%10.8%12.8%
2%$30$23$18
3%$34$25$19
4%$41$28$21

Center = base case. Green = >10% upside, Red = >10% downside vs .

Pre-computed DCF: WACC=10.8%, terminal growth 3%. Fair value $25 (+0.0%). Not investment advice.

Price Chart with Moving Averages

Loading chart...
SMA 50 SMA 200

Quant Health Deep Dive

8/9
Piotroski F-Score
Strong — high operational efficiency and profitability signals
5.0
Altman Z-Score
Safe Zone — above 3.0 threshold per academic model. Thresholds: >3 safe, 1.8–3 grey, <1.8 distress.

Profitability & Value Creation

47.5%
Gross Margin
13.5%
Net Margin
20.7%
ROIC
10.8%
WACC
ROIC − WACC Spread: +9.9%— Positive value creation spread.
+4.3%
Revenue Growth (YoY)
+24.7%
Earnings Growth (YoY)
316.6M
Free Cash Flow
25%
FCF Payout Ratio

✅ Conservative payout — room for dividend increases.

Balance Sheet Health

1.24x
Debt / Equity
1.50x
Current Ratio
15.9x
Interest Coverage
0.6x
Net Debt / EBITDA
4.73%
FCF Yield
560.0M
EBITDA

Underwater (Drawdown from Peak)

How far below the all-time high the price has been over time. Deeper = more pain for holders.

Loading drawdown chart...

Rolling 60-Day Beta vs S&P 500 (VOO)

How the stock's sensitivity to market moves changes over time. β > 1 = more volatile than the market.

Loading beta chart...
Rolling Beta Market (β = 1.0)

Fundamentals

17.2
Forward P/E
PEG Ratio
579.16
Price/Book
940586
Avg Volume
$2938.00
52W High
$1555.96
52W Low
52W Range Position

ETF Contagion Visualizer

Simulate a price drop in IMI.L to visualize passive redemption contagion across ETFs and collateral stocks.

IMI.L Shock
-0%
Est. Passive Redemption
$0
Systemic Risk
STABLE
IMI.LEpicenterSCZETF5801.TLow Risk4004.TMed Risk5706.TLow RiskPLS.AXUnknownDPLM.LLow Risk
IMI.L Price Drop (%)0

If IMI.L (IMI.L) experiences a significant drawdown, ETF redemptions can create collateral selling pressure on co-held stocks. Our model identifies Furukawa Electric Co Ltd (5801.T) as the most exposed collateral stock, sharing 1 ETFs with IMI.L. This is the "Passive Contagion" effect described in the Inelastic Market Hypothesis.

Contagion model based on shared ETF exposure and constituent weights across 1 tracked ETFs. Estimated selling pressure is a simplified model — actual impact depends on market liquidity, ETF redemption mechanics, and market-maker activity.

IMI.L Ownership Dynamics

Ticker
IMI.L

ETFs with Highest IMI.L Exposure

Float lock-up computed from 0 ETFs tracked by SecuritiesDB. Actual passive ownership is higher (includes mutual funds, pension funds, etc.).

IMI.L Capital Efficiency

How efficiently does IMI.L convert operating profits into free cash? The FCF Conversion ratio measures the gap between accounting earnings and real cash generation.

Free Cash Flow
$317M
EBITDA
$560M
FCF Conversion
57%
Reinvestment Rate
43%
57% of EBITDA → Free Cash
0% (cash burn)25% (low)50% (efficient)100% (pure cash)
ROIC
20.7%
ROIC − WACC Spread
9.9%

IMI.L converts 57% of its EBITDA into free cash flow, a healthy conversion rate indicating efficient capital management — the business generates substantial cash after reinvestment. The positive ROIC-WACC spread of 9.9% confirms that reinvested capital creates shareholder value.

Capital efficiency = Free Cash Flow ÷ EBITDA. Reinvestment = (EBITDA − FCF) ÷ EBITDA. Metrics from latest annual filings. Not investment advice.

Compare IMI.L to Peers

Quant metrics computed deterministically from financial statements and price data. Updated: N/A.

SecuritiesDB provides programmatic data aggregation for informational purposes only. None of the metrics, summaries, or algorithmic flags constitute a recommendation to buy or sell any security.