Valuation Ipsos OTC Markets

Stocks

Delayed OTC Markets Other stock markets 17:14:28 16/04/2026 BST			5-day change	1st Jan Change
44.28 ^USD	+7.54%		-.--%	+18.97%

11:06am	Evangelicals divided on Trump's war in Iran, immigration crackdown, Reuters/Ipsos poll finds	RE
06-11	Peru reviews contested ballots as Fujimori takes razor-thin lead	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	1,638	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	10.77%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,976	1,916	1,755
Change	-	20.84%	3.72%	-20.34%	-14.45%	7.56%	-3.04%	-8.41%
P/E Ratio	10.2x	12.3x	15.8x	9.85x	8.02x	7.99x	7.27x	6.81x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.98x	0.93x	0.84x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.7x	0.73x	1x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.64x	0.62x	0.6x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.77x	0.73x	0.65x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5x	4.58x	3.99x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.34x	5.81x	5.04x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.97x	9.8x	7.99x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10%	10.2%	12.5%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.085	2.257	2.46
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.44%	5.89%	6.42%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.792	5.267	5.628
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	43.5%	42.9%	43.7%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,563	2,633	2,715
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	395	418.3	439.8
EBIT ¹	277.4	314.7	312.4	319.5	309.3	311.4	329.9	348.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	198	218.3	234.3
Net Debt ¹	317.8	-	244.3	169.8	358.3	338	278	116.9
Reference price ²	41.25	58.50	56.75	45.92	34.26	38.30	38.30	38.30
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
Announcement Date	23/02/22	15/02/23	21/02/24	26/02/25	24/02/26	-	-	-

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.	12.65x	1.38x	6.21x	4.42%	25.24B
OMNICOM GROUP., INC.	8.55x	1x	5.4x	4.62%	21.54B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.66x	5.57x	9.87x	6.94%	11.38B
JCDECAUX SE	13.88x	-	-	3.73%	4.51B
CYBERAGENT, INC.	16.86x	0.58x	5.79x	1.46%	4.44B
WPP PLC	8.54x	0.63x	3.8x	5.48%	3.94B
Average	12.19x	1.83x	6.21x	4.44%	11.84B
Weighted average by Cap.	11.52x	1.88x	6.40x	4.71%