Valuation AdUX

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-12 EDT			5-day change	1st Jan Change
1.580 ^EUR	-0.63%		-3.07%	-22.55%

04-01	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
25-07-29	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	9.835	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-22.6%	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	13.51	12.99
Change	-	-40.25%	-0.18%	8.32%	41.72%	6.36%	-3.85%
P/E Ratio	51.3x	2.13x	3.22x	-	-	6.58x	6.08x
PBR	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.73x
Capitalization / Revenue	0.53x	-	-	-	-	0.4x	0.39x
EV / Revenue	0.58x	-	-	-	-	0.55x	0.52x
EV / EBITDA	6.34x	-	-	-	-	3.63x	3.42x
EV / EBIT	14.2x	1.95x	3.37x	-	-	5.85x	5.41x
EV / FCF	12.5x	6.29x	8.75x	-	-	8.89x	7.88x
FCF Yield	8.01%	15.9%	11.4%	-	-	11.2%	12.7%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.24	0.26
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	24.62	25.11
EBITDA ¹	2.19	-	-	-	-	3.72	3.8
EBIT ¹	0.978	4.247	2.455	-	-	2.31	2.4
Net income ¹	0.236	4.089	2.262	3.739	2.155	1.53	1.67
Net Debt ¹	1.093	-0.329	1.066	-	-	3.68	3.16
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.580	1.580
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,225	-
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	-	0.55x	3.63x	-	11.39M
PUBLICIS GROUPE S.A.	12.88x	1.4x	6.33x	4.34%	25.83B
OMNICOM GROUP., INC.	8.67x	1.02x	5.46x	4.56%	21.85B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.92x	5.69x	10.09x	6.8%	11.63B
JCDECAUX SE	13.97x	-	-	3.71%	4.56B
CYBERAGENT, INC.	16.35x	0.56x	5.58x	1.5%	4.32B
WPP PLC	8.78x	0.64x	3.85x	5.33%	4.07B
HAKUHODO DY HOLDINGS INC	19.04x	0.38x	5.58x	2.79%	2.57B
Average	13.23x	1.46x	5.79x	4.15%	9.36B
Weighted average by Cap.	11.91x	1.86x	6.47x	4.58%