Valuation Ipsos SA OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

08-07	How are Reuters/Ipsos US public opinion polls conducted?	RE
08-06	As Iran war drags on, Americans are bracing for more chaos in Middle East, 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	1,682	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	13.78%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	2,045	1,944	1,778
Change	-	20.84%	3.72%	-20.34%	-14.45%	11.35%	-4.94%	-8.55%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	8.26x	7.56x	7.09x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.99x	0.97x	0.88x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.82x	1.07x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.66x	0.64x	0.62x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.8x	0.74x	0.65x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5.12x	4.58x	3.99x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.65x	5.9x	5.12x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	10.3x	8.84x	7.35x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	9.68%	11.3%	13.6%
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%	5.32%	5.75%	6.11%
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	40.08	40.08	40.08
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.	14.16x	1.56x	7.06x	3.95%	28.57B
OMNICOM GROUP., INC.	9.62x	1.07x	5.98x	4.16%	22.64B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.17x	5.4x	9.83x	7.18%	11B
JCDECAUX SE	16.81x	1.34x	5.28x	2.81%	6.06B
WPP PLC	12.3x	0.79x	4.75x	3.7%	5.73B
CYBERAGENT, INC.	17.13x	0.61x	5.91x	1.41%	4.71B
MAGNITE, INC.	35.59x	4.65x	12.61x	-.--%	3.48B
NIQ GLOBAL INTELLIGENCE PLC	-36.28x	1.42x	6.03x	-.--%	3.44B
Average	10.19x	2.10x	7.18x	2.9%	10.7B
Weighted average by Cap.	11.78x	1.92x	6.97x	3.86%