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	-.--%		-.--%	-

09-24	UK consumer confidence hits more than two-year high in September, GfK says	RE
09-24	US Senate rejects Democratic-led resolution to curb Trump's Iran war powers	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	1,479	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	0.04%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,834	1,710	1,575
Change	-	20.84%	3.72%	-20.34%	-14.45%	-0.16%	-6.76%	-7.9%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.28x	6.67x	6.25x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.88x	0.83x	0.75x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.5x	0.72x	0.94x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.58x	0.56x	0.54x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.71x	0.65x	0.58x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.59x	4.03x	3.54x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.03x	5.21x	4.55x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.26x	7.77x	6.51x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.8%	12.9%	15.4%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.302	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.05%	6.53%	6.95%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.839	5.285	5.637
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.1%	43.6%	43.5%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,641	2,722
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.7	424	445.1
EBIT ¹	277.4	314.7	312.4	319.5	309.3	303.9	328.1	346.2
Net income ¹	183.9	215.2	159.7	204.5	186.6	198.9	221.6	235.9
Net Debt ¹	317.8	-	244.3	169.8	358.3	354.8	230.8	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.24	35.24	35.24
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.($)
PUBLICIS GROUPE S.A.	14.15x	1.54x	7.01x	4%	27.85B
OMNICOM GROUP., INC.	9.19x	1.01x	5.7x	4.35%	20.89B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.73x	5.1x	8.88x	7.29%	10.03B
JCDECAUX SE	16.63x	1.36x	4.28x	2.79%	6.05B
WPP PLC	17.42x	0.74x	4.46x	3.82%	5.62B
NIQ GLOBAL INTELLIGENCE PLC	-55.43x	1.81x	7.62x	0%	5.26B
CYBERAGENT, INC.	14.64x	0.49x	4.93x	1.63%	4.03B
MAGNITE, INC.	35.34x	4.61x	12.45x	-.--%	3.44B
Average	7.96x	2.08x	6.92x	2.99%	10.4B
Weighted average by Cap.	9.51x	1.86x	6.70x	3.85%