Valuation Ipsos

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-22 EDT			5-day change	1st Jan Change
36.56 ^EUR	+0.05%		+3.39%	+6.71%

07-22	Trump attends return of US soldiers killed in Iran war	RE
07-22	Poland, Hungary's foreign worker curbs create headache for business	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	1,563	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	5.73%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,920	1,841	1,680
Change	-	20.84%	3.72%	-20.34%	-14.45%	4.54%	-4.11%	-8.75%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.63x	6.94x	6.5x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.93x	0.89x	0.81x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.7x	0.95x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.61x	0.59x	0.58x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.75x	0.7x	0.62x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.86x	4.4x	3.82x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.23x	5.62x	4.85x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.69x	9.42x	7.66x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.3%	10.6%	13.1%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.115	2.298	2.46
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.78%	6.29%	6.73%
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%	44.1%	43.6%	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	36.56	36.56	36.56
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	7.62x	0.75x	4.86x	5.79%	1.78B
PUBLICIS GROUPE S.A.	12.28x	1.34x	6.07x	4.56%	24.54B
OMNICOM GROUP., INC.	8.9x	1.04x	5.54x	4.4%	22.58B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.15x	5.35x	9.72x	7.22%	10.9B
JCDECAUX SE	15.97x	1.22x	4.13x	3.14%	5.31B
CYBERAGENT, INC.	16.98x	0.6x	5.9x	1.43%	4.51B
WPP PLC	8.55x	0.63x	3.81x	5.46%	3.96B
NIQ GLOBAL INTELLIGENCE PLC	-32.95x	1.35x	5.73x	-.--%	3.13B
HAKUHODO DY HOLDINGS INC	17.4x	0.37x	5.28x	2.54%	2.78B
MAGNITE, INC.	27.59x	3.76x	10.53x	-.--%	2.74B
Average	9.45x	1.64x	6.16x	3.45%	8.22B
Weighted average by Cap.	10.51x	1.74x	6.25x	4.28%