Valuation M&C Saatchi plc

Stocks

Market Closed - London S.E. Other stock markets 11:35:01 2026-07-24 EDT			5-day change	1st Jan Change
139.00 ^GBX	+2.58%		-2.11%	+6.11%

07-21	Dani Bassil, Simon Wassef, Jeremy Hogg, Anita Zanesco, Remi Couzelas, and Jack Playfair signed a heads of terms agreement to acquire The Australia and New Zealand business of M+C Saatchi. in a management buyout transaction.	CI
06-11	M+C Saatchi Talk Announces Appointment of Callum Powell as Head of Brand PR and Influence	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	206	184.6	195.6	207.8	158.8	166.4	-	-
Change	-	-10.39%	5.96%	6.25%	-23.6%	4.77%	-	-
Enterprise Value (EV) ¹	171.6	154.3	187.2	237.7	144.9	189.5	177.8	166.6
Change	-	-10.06%	21.3%	26.94%	-39.05%	30.84%	-6.2%	-6.3%
P/E	-	2,157x	-55.4x	14.4x	-70.8x	11.2x	9.11x	8.53x
PBR	-	-	-	5.17x	4.58x	4.14x	2.89x	2.17x
PEG	-	-	0x	-0x	1x	-0x	0.4x	1.26x
Capitalization / Revenue	0.83x	0.68x	0.77x	0.9x	0.76x	0.78x	0.75x	0.72x
EV / Revenue	0.69x	0.57x	0.74x	1.03x	0.69x	0.89x	0.8x	0.72x
EV / EBITDA	4.2x	3.42x	4.51x	5.66x	4.59x	5.4x	4.65x	4.24x
EV / EBIT	5.52x	4.36x	5.77x	10.6x	5.81x	6.71x	5.66x	5.1x
EV / FCF	10.5x	9.14x	-34.6x	14.6x	9.76x	13x	11.2x	9.18x
FCF Yield	9.51%	10.9%	-2.89%	6.85%	10.2%	7.7%	8.97%	10.9%
Dividend per Share ²	-	0.015	0.016	0.0195	-	0.0202	0.0218	-
Rate of return	-	0.99%	1%	1.15%	-	1.46%	1.57%	-
EPS ²	-	0.0007	-0.0289	0.1184	-0.0185	0.1238	0.1526	0.1629
Distribution rate	-	2,143%	-55.4%	16.5%	-	16.4%	14.3%	-
Net sales ¹	249.3	271.1	252.8	231.4	210	214	221.8	229.8
EBITDA ¹	40.82	45.17	41.54	42.01	31.54	35.12	38.26	39.31
EBIT ¹	31.1	35.39	32.44	22.5	24.94	28.26	31.39	32.65
Net income ¹	-	0.09	-3.529	14.73	-2.234	14.81	18.45	19.83
Net Debt ¹	-34.4	-30.26	-8.383	29.83	-13.92	23.17	11.42	0.225
Reference price ²	1.685	1.510	1.600	1.700	1.310	1.390	1.390	1.390
Nbr of stocks (in thousands)	122,257	122,257	122,257	122,257	121,210	119,688	-	-
Announcement Date	4/29/22	4/18/23	4/10/24	3/27/25	4/20/26	-	-	-

¹GBP in Million²GBP

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.($)
M&C SAATCHI PLC	11.23x	0.89x	5.4x	1.46%	222M
PUBLICIS GROUPE S.A.	12.61x	1.38x	6.24x	4.43%	25.14B
OMNICOM GROUP., INC.	8.92x	1.04x	5.56x	4.53%	22.7B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.05x	5.31x	9.64x	7.28%	10.81B
JCDECAUX SE	16.04x	1.22x	4.14x	3.13%	5.32B
CYBERAGENT, INC.	16.37x	0.57x	5.57x	1.47%	4.35B
WPP PLC	8.8x	0.64x	3.86x	5.31%	4.07B
NIQ GLOBAL INTELLIGENCE PLC	-33.42x	1.36x	5.77x	-.--%	3.17B
HAKUHODO DY HOLDINGS INC	17.18x	0.37x	5.19x	2.57%	2.73B
Average	7.75x	1.42x	5.71x	3.35%	8.72B
Weighted average by Cap.	10.00x	1.69x	6.15x	4.39%