Valuation AdUX

Stocks

Market Closed - Euronext Paris 16:55:00 04/09/2026 BST			5-day change	1st Jan Change
1.170 ^EUR	-2.50%		-1.27%	-42.65%

07-29	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-01	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	7.277	-	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-42.74%	-	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	13.11	12.69	12.09
Change	-	-40.25%	-0.18%	8.32%	41.72%	3.14%	-3.2%	-4.73%
P/E	51.3x	2.13x	3.22x	-	-	7.8x	6.5x	5.32x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.3x	0.2x
Capitalization / Revenue	0.53x	-	-	-	-	0.3x	0.3x	0.29x
EV / Revenue	0.58x	-	-	-	-	0.55x	0.52x	0.49x
EV / EBITDA	6.34x	-	-	-	-	4.38x	3.9x	3.43x
EV / EBIT	14.2x	1.95x	3.37x	-	-	8.3x	6.89x	5.73x
EV / FCF	12.5x	6.29x	8.75x	-	-	-19.3x	8.18x	6.87x
FCF Yield	8.01%	15.9%	11.4%	-	-	-5.19%	12.2%	14.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.15	0.18	0.22
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	23.9	24.37	24.85
EBITDA ¹	2.19	-	-	-	-	2.99	3.25	3.52
EBIT ¹	0.978	4.247	2.455	-	-	1.58	1.84	2.11
Net income ¹	0.236	4.089	2.262	3.739	2.155	0.94	1.17	1.39
Net Debt ¹	1.093	-0.329	1.066	-	-	5.83	5.41	4.81
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.170	1.170	1.170
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,219	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADUX	-	0.55x	4.38x	-	8.46M
PUBLICIS GROUPE S.A.	14.42x	1.59x	7.2x	3.88%	29.34B
OMNICOM GROUP., INC.	9.58x	1.07x	5.99x	4.15%	22.67B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.06x	5.28x	9.22x	6.99%	10.5B
JCDECAUX SE	16.01x	1.31x	4.12x	2.9%	5.94B
WPP PLC	42.46x	0.71x	4.23x	4.01%	5.47B
NIQ GLOBAL INTELLIGENCE PLC	-57.17x	1.85x	7.77x	0%	5.42B
CYBERAGENT, INC.	15.24x	0.51x	5.17x	1.58%	4.2B
MAGNITE, INC.	35.59x	4.63x	12.61x	-.--%	3.46B
Average	11.02x	1.94x	6.74x	2.94%	9.67B
Weighted average by Cap.	11.16x	1.91x	6.88x	3.76%