Valuation Ipsos SA Euronext Paris

Stocks

Market Closed - Euronext Paris Other stock markets 01:34:17 11/07/2023 BST			5-day change	1st Jan Change
58.50 ^EUR	-.--%		-.--%	-

07-14	Most support refuge for people fleeing persecution, Ipsos poll shows	RE
07-13	Americans expect prolonged US-Iran war as ceasefire falters, Reuters/Ipsos poll finds	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	1,544	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	4.4%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,901	1,822	1,660
Change	-	20.84%	3.72%	-20.34%	-14.45%	3.47%	-4.16%	-8.84%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.53x	6.85x	6.41x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.92x	0.88x	0.8x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.69x	0.94x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.6x	0.59x	0.57x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.74x	0.69x	0.61x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.81x	4.35x	3.78x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.17x	5.56x	4.8x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.59x	9.32x	7.57x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.4%	10.7%	13.2%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.115	2.298	2.46
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.86%	6.37%	6.82%
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%	44.1%	43.6%	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	36.10	36.10	36.10
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PUBLICIS GROUPE S.A.	12.71x	1.4x	6.31x	4.43%	25.23B
OMNICOM GROUP., INC.	9.09x	1.06x	5.64x	4.3%	23.07B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.84x	5.21x	9.46x	7.41%	10.62B
JCDECAUX SE	15.76x	-	-	3.22%	5.19B
CYBERAGENT, INC.	17.28x	0.61x	6.04x	1.4%	4.61B
WPP PLC	8.65x	0.64x	3.83x	5.4%	4.04B
NIQ GLOBAL INTELLIGENCE PLC	-34.17x	1.38x	5.84x	-.--%	3.24B
Average	5.88x	1.72x	6.19x	3.74%	10.86B
Weighted average by Cap.	9.76x	1.76x	6.39x	4.4%