Valuation AdUX

Stocks

Real-time Euronext Paris 08:12:08 2026-10-20 EDT			5-day change	1st Jan Change
1.020 ^EUR	+0.99%		-0.97%	-50.00%

07-29	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-01	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	6.281	-	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-50.57%	-	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	12.11	11.69	11.09
Change	-	-40.25%	-0.18%	8.32%	41.72%	-4.69%	-3.47%	-5.13%
P/E	51.3x	2.13x	3.22x	-	-	6.73x	5.61x	4.59x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.3x	0.2x
Capitalization / Revenue	0.53x	-	-	-	-	0.26x	0.26x	0.25x
EV / Revenue	0.58x	-	-	-	-	0.51x	0.48x	0.45x
EV / EBITDA	6.34x	-	-	-	-	4.05x	3.6x	3.15x
EV / EBIT	14.2x	1.95x	3.37x	-	-	7.67x	6.35x	5.26x
EV / FCF	12.5x	6.29x	8.75x	-	-	-17.8x	7.54x	6.3x
FCF Yield	8.01%	15.9%	11.4%	-	-	-5.61%	13.3%	15.9%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.15	0.18	0.22
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	23.9	24.37	24.85
EBITDA ¹	2.19	-	-	-	-	2.99	3.25	3.52
EBIT ¹	0.978	4.247	2.455	-	-	1.58	1.84	2.11
Net income ¹	0.236	4.089	2.262	3.739	2.155	0.94	1.17	1.39
Net Debt ¹	1.093	-0.329	1.066	-	-	5.83	5.41	4.81
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.010	1.010	1.010
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,219	-	-
Announcement Date	4/7/22	4/6/23	4/4/24	4/3/25	4/2/26	-	-	-

¹EUR in Million²EUR

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.($)
ADUX	-	0.51x	4.05x	-	7.05M
PUBLICIS GROUPE S.A.	14.75x	1.6x	7.33x	3.87%	28.45B
OMNICOM GROUP., INC.	9.71x	1.04x	5.89x	4.17%	21.79B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.37x	5.87x	10.37x	6.4%	11.4B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	127.31x	0.52x	85.66x	-	6.41B
DENTSU GROUP INC.	11.89x	0.82x	5.14x	-.--%	6.26B
JCDECAUX SE	16.57x	1.38x	4.27x	2.82%	5.97B
WPP PLC	17.83x	0.75x	4.52x	3.68%	5.79B
NIQ GLOBAL INTELLIGENCE PLC	-57.79x	1.86x	7.83x	0%	5.48B
CYBERAGENT, INC.	15.63x	0.53x	5.35x	1.54%	4.24B
Average	18.81x	1.49x	14.04x	2.81%	9.58B
Weighted average by Cap.	16.97x	1.76x	12.04x	3.56%