Valuation Ipsos LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 20:59:50 06/07/2026 BST			5-day change	1st Jan Change
34.30 ^EUR	0.00%		0.00%	-

07-02	How will Americans celebrate the nation's 250th anniversary on July 4?	RE
06-30	UK business morale falls as concerns about cost pressures and economy persist, Lloyds says	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	1,467	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	-0.8%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,824	1,745	1,583
Change	-	20.84%	3.72%	-20.34%	-14.45%	-0.72%	-4.33%	-9.23%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.16x	6.51x	6.1x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.87x	0.83x	0.76x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.66x	0.89x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.57x	0.56x	0.54x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.71x	0.66x	0.58x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.62x	4.17x	3.6x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	5.92x	5.33x	4.58x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.2x	8.93x	7.22x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.9%	11.2%	13.9%
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%	6.08%	6.58%	7.17%
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	2,557	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	308.2	327.5	346.1
Net income ¹	183.9	215.2	159.7	204.5	186.6	201	218.3	234.3
Net Debt ¹	317.8	-	244.3	169.8	358.3	357	278	116.9
Reference price ²	41.25	58.50	56.75	45.92	34.26	34.30	34.30	34.30
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.	12.32x	1.34x	6.07x	4.57%	24.39B
OMNICOM GROUP., INC.	8.89x	1.04x	5.58x	4.44%	22.41B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.65x	5.1x	9.02x	7.53%	10.43B
JCDECAUX SE	15.16x	-	-	3.42%	4.89B
CYBERAGENT, INC.	17.03x	0.61x	5.95x	1.42%	4.59B
WPP PLC	7.82x	0.61x	3.64x	5.92%	3.61B
MAGNITE, INC.	29.54x	4x	11.22x	-.--%	2.92B
NIQ GLOBAL INTELLIGENCE PLC	-30.71x	1.31x	5.53x	-.--%	2.92B
Average	8.96x	2.00x	6.71x	3.41%	9.52B
Weighted average by Cap.	10.48x	1.82x	6.40x	4.39%