Valuation Ipsos

Stocks

Market Closed - Euronext Paris 11:55:00 2026-11-03 EST			After hours 15:59:58
35.98 ^EUR	+2.45%		35.91	-0.19%

06:01am	Nine things on US voters' minds ahead of midterm elections, according to Reuters/Ipsos poll	RE
11-02	Trump approval near career low ahead of elections, Reuters/Ipsos poll finds	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	1,510	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	2.14%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,854	1,763	1,655
Change	-	20.84%	3.72%	-20.34%	-14.45%	0.96%	-4.92%	-6.14%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.51x	6.74x	6.32x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.9x	0.85x	0.78x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.79x	0.6x	0.93x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.59x	0.58x	0.56x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.73x	0.67x	0.61x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.67x	4.2x	3.76x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	5.99x	5.38x	4.8x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	8.93x	7.87x	6.77x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	11.2%	12.7%	14.8%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.131	2.314	2.466
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.07%	6.59%	7.02%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.678	5.207	5.561
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	45.5%	44.4%	44.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,548	2,621	2,700
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	397.2	420.1	440.6
EBIT ¹	277.4	314.7	312.4	319.5	309.3	309.5	327.9	344.9
Net income ¹	183.9	215.2	159.7	204.5	186.6	190.8	213.8	227.9
Net Debt ¹	317.8	-	244.3	169.8	358.3	344.3	253.1	144.8
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.12	35.12	35.12
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IPSOS	7.51x	0.71x	4.58x	6.07%	1.65B
PUBLICIS GROUPE S.A.	14.58x	1.59x	7.26x	3.89%	28.25B
OMNICOM GROUP., INC.	10.1x	1.07x	6.19x	3.92%	22.92B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.78x	6.14x	10.79x	6.15%	11.79B
DENTSU GROUP INC.	11.87x	0.82x	5.13x	-.--%	6.27B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	148.59x	0.56x	140.63x	-	6.56B
WPP PLC	17.65x	0.73x	4.46x	3.59%	5.9B
NIQ GLOBAL INTELLIGENCE PLC	-61.74x	1.94x	8.15x	0%	5.86B
JCDECAUX SE	16.25x	1.35x	4.19x	2.89%	5.85B
Average	19.84x	1.66x	21.27x	3.31%	10.56B
Weighted average by Cap.	17.94x	1.84x	16.15x	3.62%