Valuation AdUX

Stocks

Market Closed - Euronext Paris Other stock markets 16:55:00 17/07/2026 BST			5-day change	1st Jan Change
1.475 ^EUR	-2.32%		-1.67%	-27.70%

04-01	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
29/07/25	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	9.181	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-27.75%	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	12.86	12.34
Change	-	-40.25%	-0.18%	8.32%	41.72%	1.21%	-4.04%
P/E	51.3x	2.13x	3.22x	-	-	6.15x	5.67x
PBR	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.68x
Capitalization / Revenue	0.53x	-	-	-	-	0.37x	0.37x
EV / Revenue	0.58x	-	-	-	-	0.52x	0.49x
EV / EBITDA	6.34x	-	-	-	-	3.46x	3.25x
EV / EBIT	14.2x	1.95x	3.37x	-	-	5.57x	5.14x
EV / FCF	12.5x	6.29x	8.75x	-	-	8.46x	7.48x
FCF Yield	8.01%	15.9%	11.4%	-	-	11.8%	13.4%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.24	0.26
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	24.62	25.11
EBITDA ¹	2.19	-	-	-	-	3.72	3.8
EBIT ¹	0.978	4.247	2.455	-	-	2.31	2.4
Net income ¹	0.236	4.089	2.262	3.739	2.155	1.53	1.67
Net Debt ¹	1.093	-0.329	1.066	-	-	3.68	3.16
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.475	1.475
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,225	-
Announcement Date	07/04/22	06/04/23	04/04/24	03/04/25	02/04/26	-	-

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.($)
ADUX	-	0.52x	3.46x	-	10.51M
PUBLICIS GROUPE S.A.	12.53x	1.38x	6.22x	4.48%	25.06B
OMNICOM GROUP., INC.	9.18x	1.07x	5.69x	4.26%	23.29B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.89x	5.23x	9.5x	7.38%	10.65B
JCDECAUX SE	16.02x	1.22x	4.14x	3.13%	5.34B
CYBERAGENT, INC.	17.39x	0.62x	6.09x	1.39%	4.63B
WPP PLC	8.8x	0.64x	3.86x	5.31%	4.1B
NIQ GLOBAL INTELLIGENCE PLC	-34.2x	1.38x	5.84x	-.--%	3.25B
HAKUHODO DY HOLDINGS INC	17.52x	0.38x	5.33x	2.52%	2.81B
Average	7.39x	1.38x	5.57x	3.56%	8.79B
Weighted average by Cap.	10.04x	1.68x	6.19x	4.33%