Valuation Ipsos

Stocks

Real-time Euronext Paris 15:50:06 12/10/2026 BST			5-day change	1st Jan Change
35.66 ^EUR	-1.22%		+1.65%	+4.09%

11:02am	Most Americans oppose betting on elections, government events, Reuters/Ipsos poll finds	RE
10-09	ROI-Paris jitters, oil battles and a Bolsonaro-fuelled Brazil rally: The financial week in five charts	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	1,515	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	2.48%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,870	1,746	1,611
Change	-	20.84%	3.72%	-20.34%	-14.45%	1.8%	-6.63%	-7.74%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.48x	6.85x	6.42x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.92x	0.87x	0.79x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.74x	0.96x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.59x	0.58x	0.56x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.73x	0.66x	0.59x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.69x	4.13x	3.63x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.17x	5.34x	4.67x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.44x	7.94x	6.66x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.6%	12.6%	15%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.302	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.91%	6.38%	6.79%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.825	5.273	5.624
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.2%	43.7%	43.6%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,557	2,632	2,713
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	398.8	422.9	444
EBIT ¹	277.4	314.7	312.4	319.5	309.3	303.1	327.2	345.3
Net income ¹	183.9	215.2	159.7	204.5	186.6	198.2	220.9	235.2
Net Debt ¹	317.8	-	244.3	169.8	358.3	354.8	230.8	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	36.10	36.10	36.10
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
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.($)
IPSOS	7.48x	0.73x	4.69x	5.91%	1.7B
PUBLICIS GROUPE S.A.	14.07x	1.53x	7.01x	4.03%	27.2B
OMNICOM GROUP., INC.	9.35x	1.01x	5.72x	4.33%	20.98B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.44x	5.41x	9.39x	6.91%	10.59B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	137.22x	0.56x	93.01x	-	6.9B
DENTSU GROUP INC.	11.2x	0.78x	4.89x	-.--%	5.9B
JCDECAUX SE	16.45x	1.35x	4.62x	2.83%	5.86B
WPP PLC	17.08x	0.73x	4.41x	3.84%	5.51B
NIQ GLOBAL INTELLIGENCE PLC	-56.24x	1.83x	7.69x	0%	5.34B
Average	18.78x	1.55x	15.71x	3.48%	10B
Weighted average by Cap.	18.08x	1.68x	13.12x	3.87%