Valuation Ipsos SA Euronext Paris

Stocks

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

09-02	From street names to supply chains, Canadians pull away from US as rift grows	RE
09-02	Social and political change is Germany's biggest concern	DP

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	1,545	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	4.52%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,900	1,776	1,641
Change	-	20.84%	3.72%	-20.34%	-14.45%	3.45%	-6.52%	-7.6%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.59x	6.95x	6.51x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.92x	0.87x	0.78x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.75x	0.98x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.6x	0.58x	0.57x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.74x	0.67x	0.6x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.75x	4.19x	3.69x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.17x	5.4x	4.72x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.6x	8.08x	6.78x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.4%	12.4%	14.7%
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%	5.79%	6.25%	6.65%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.853	5.301	5.653
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44%	43.4%	43.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,642	2,723
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.7	424.1	445.3
EBIT ¹	277.4	314.7	312.4	319.5	309.3	307.7	329.2	347.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	196	222	237.1
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	36.82	36.82	36.82
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
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	2.12x	7.04x	2.94%	10.87B
Weighted average by Cap.	11.16x	1.91x	6.88x	3.76%