Valuation Ipsos

Stocks

Real-time Euronext Paris Other stock markets 07:07:08 2026-07-02 EDT			5-day change	1st Jan Change
34.34 ^EUR	+0.82%		-0.41%	+0.23%

06:09am	How will Americans celebrate the nation's 250th anniversary on July 4?	RE
06-29	UK business morale falls as concerns about cost pressures and economy persist, Lloyds says	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,832	2,598	2,451	1,977	1,478	1,456	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	-1.5%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,813	1,734	1,573
Change	-	20.84%	3.72%	-20.34%	-14.45%	-1.28%	-4.36%	-9.29%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.11x	6.47x	6.05x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.87x	0.83x	0.75x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.65x	0.88x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.57x	0.55x	0.54x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.71x	0.66x	0.58x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.59x	4.15x	3.58x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	5.88x	5.3x	4.55x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.15x	8.87x	7.17x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.9%	11.3%	14%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.085	2.257	2.46
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.12%	6.63%	7.22%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.792	5.267	5.628
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	43.5%	42.9%	43.7%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,557	2,633	2,715
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	395	418.3	439.8
EBIT ¹	277.4	314.7	312.4	319.5	309.3	308.2	327.5	346.1
Net income ¹	183.9	215.2	159.7	204.5	186.6	201	218.3	234.3
Net Debt ¹	317.8	-	244.3	169.8	358.3	357	278	116.9
Reference price ²	41.25	58.50	56.75	45.92	34.26	34.06	34.06	34.06
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
Announcement Date	2/23/22	2/15/23	2/21/24	2/26/25	2/24/26	-	-	-

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.($)
IPSOS	7.11x	0.71x	4.59x	6.12%	1.66B
PUBLICIS GROUPE S.A.	12.14x	1.32x	5.97x	4.64%	23.93B
OMNICOM GROUP., INC.	8.61x	1.01x	5.43x	4.59%	21.69B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.53x	5.04x	8.92x	7.61%	10.31B
JCDECAUX SE	14.56x	-	-	3.56%	4.68B
CYBERAGENT, INC.	16.05x	0.56x	5.47x	1.51%	4.27B
WPP PLC	7.63x	0.6x	3.6x	6.13%	3.5B
NIQ GLOBAL INTELLIGENCE PLC	-29.91x	1.29x	5.46x	-.--%	2.84B
Average	5.96x	1.50x	5.63x	4.27%	9.11B
Weighted average by Cap.	9.42x	1.68x	6.04x	4.72%