Valuation Ipsos SA Euronext Paris

Stocks

Market Closed - Euronext Paris 20:34:17 2023-07-10 EDT			5-day change	1st Jan Change
58.50 ^EUR	-.--%		-.--%	-

08-12	What does Crowley's Wisconsin victory mean for Trump and the Republicans?	RE
08-10	In rural Wisconsin, frustrations over Trump ag policies heat up House race	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	1,653	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	11.79%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	2,016	1,915	1,748
Change	-	20.84%	3.72%	-20.34%	-14.45%	9.75%	-5.01%	-8.68%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	8.11x	7.43x	6.96x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.97x	0.95x	0.86x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.8x	1.05x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.64x	0.63x	0.61x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.79x	0.72x	0.64x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5.04x	4.51x	3.93x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.55x	5.82x	5.03x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	10.2x	8.71x	7.23x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	9.82%	11.5%	13.8%
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%	5.42%	5.85%	6.22%
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	363.1	262	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	39.38	39.38	39.38
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.($)
PUBLICIS GROUPE S.A.	14.52x	1.6x	7.25x	3.86%	29.43B
OMNICOM GROUP., INC.	10.21x	1.13x	6.28x	3.92%	24.02B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.03x	5.33x	9.71x	7.27%	10.88B
JCDECAUX SE	16.33x	1.3x	4.09x	2.89%	5.91B
WPP PLC	45.19x	0.74x	4.4x	3.77%	5.83B
NIQ GLOBAL INTELLIGENCE PLC	-56.66x	1.77x	7.46x	0%	5.15B
CYBERAGENT, INC.	14.78x	0.5x	4.94x	1.62%	4.03B
MAGNITE, INC.	36.46x	4.74x	12.83x	-.--%	3.55B
Average	11.61x	2.14x	7.12x	2.91%	11.1B
Weighted average by Cap.	11.95x	1.94x	7.02x	3.74%