Valuation Ipsos

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-11 EDT			After hours 15:59:59
38.30 ^EUR	-1.24%		39.03	+1.91%

12:49pm	Peru reviews contested ballots as Fujimori takes razor-thin lead	RE
06:10am	Americans wary of AI-driven data center boom, Reuters/Ipsos poll shows	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	1,638	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	10.77%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,976	1,916	1,755
Change	-	20.84%	3.72%	-20.34%	-14.45%	7.56%	-3.04%	-8.41%
P/E Ratio	10.2x	12.3x	15.8x	9.85x	8.02x	8.09x	7.36x	6.89x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.99x	0.94x	0.86x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.7x	0.74x	1.01x
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	0.77x	0.73x	0.65x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5x	4.58x	3.99x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.34x	5.81x	5.04x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.97x	9.8x	7.99x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10%	10.2%	12.5%
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%	5.38%	5.82%	6.34%
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	2,563	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	311.4	329.9	348.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	198	218.3	234.3
Net Debt ¹	317.8	-	244.3	169.8	358.3	338	278	116.9
Reference price ²	41.25	58.50	56.75	45.92	34.26	38.78	38.78	38.78
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IPSOS	8.09x	0.78x	5.05x	5.38%	1.92B
PUBLICIS GROUPE S.A.	12.76x	1.39x	6.27x	4.38%	25.54B
OMNICOM GROUP., INC.	8.37x	0.99x	5.3x	4.72%	21.08B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.78x	5.63x	9.97x	6.87%	11.49B
JCDECAUX SE	13.89x	-	-	3.73%	4.53B
CYBERAGENT, INC.	16.75x	0.58x	5.74x	1.47%	4.42B
WPP PLC	8.63x	0.64x	3.82x	5.42%	4B
HAKUHODO DY HOLDINGS INC	19.72x	0.4x	5.82x	2.69%	2.66B
Average	12.62x	1.49x	6.00x	4.33%	9.45B
Weighted average by Cap.	11.75x	1.81x	6.36x	4.67%