Valuation Ipsos

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-01 EDT			5-day change	1st Jan Change
39.04 ^EUR	+1.14%		-1.26%	+13.95%

09-01	Majority of Americans oppose Trump's new Canada tariffs, renaming Lake Ontario, Reuters/Ipsos poll finds	RE
08-28	Novus Group bolsters its brand team with two hires	FW

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	1,638	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	10.82%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,995	1,900	1,734
Change	-	20.84%	3.72%	-20.34%	-14.45%	8.59%	-4.72%	-8.75%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	8.04x	7.36x	6.9x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.97x	0.94x	0.86x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.8x	1.04x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.64x	0.62x	0.6x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.78x	0.72x	0.64x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.99x	4.48x	3.89x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.48x	5.77x	4.99x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	10.1x	8.64x	7.17x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	9.93%	11.6%	14%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.303	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.47%	5.9%	6.28%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.854	5.302	5.654
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44%	43.4%	43.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,642	2,723
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.8	424.1	445.3
EBIT ¹	277.4	314.7	312.4	319.5	309.3	307.8	329.3	347.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	196	222	237.1
Net Debt ¹	317.8	-	244.3	169.8	358.3	356.1	262	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	39.04	39.04	39.04
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IPSOS	7.95x	0.77x	4.94x	5.53%	1.88B
PUBLICIS GROUPE S.A.	14.4x	1.58x	7.19x	3.89%	29.28B
OMNICOM GROUP., INC.	10.14x	1.13x	6.28x	3.92%	24.01B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.28x	5.38x	9.4x	6.86%	10.67B
JCDECAUX SE	16.03x	1.28x	4.04x	2.94%	5.82B
NIQ GLOBAL INTELLIGENCE PLC	-59.25x	1.89x	7.96x	0%	5.62B
WPP PLC	43.33x	0.72x	4.29x	3.93%	5.59B
CYBERAGENT, INC.	15.95x	0.55x	5.5x	1.5%	4.3B
MAGNITE, INC.	34.63x	4.51x	12.28x	-.--%	3.37B
Average	10.61x	1.98x	6.87x	3.18%	10.06B
Weighted average by Cap.	11.03x	1.90x	6.94x	3.72%