Valuation JCDECAUX SE

Equities

Market Closed - Euronext Paris Other stock markets 16:35:13 13/09/2024 BST			5-day change	1st Jan Change
18.84 ^EUR	+2.78%		+0.11%	+3.52%

09-10	Four steps back, one step forward
09-10	JCDecaux Wins Transport for London Advertising Contract	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	5,851	3,963	4,683	3,769	3,878	4,014	-	-
Change	-	-32.26%	18.16%	-19.52%	2.9%	3.5%	-	-
Enterprise Value (EV) ¹	7,046	5,087	5,625	4,747	4,884	4,849	4,688	4,610
Change	-	-27.8%	10.58%	-15.62%	2.9%	-0.72%	-3.31%	-1.67%
P/E ratio	22x	-6.56x	-324x	28.5x	18.6x	15.8x	13.8x	12.1x
PBR	2.62x	2.49x	2.89x	2.14x	1.99x	1.81x	1.64x	1.5x
PEG	-	0x	3.3x	-0x	0.3x	0.7x	1x	0.9x
Capitalization / Revenue	1.5x	1.71x	1.71x	1.14x	1.09x	1.01x	0.96x	0.93x
EV / Revenue	1.81x	2.2x	2.05x	1.43x	1.37x	1.22x	1.12x	1.06x
EV / EBITDA	8.77x	346x	14.7x	8.54x	7.94x	6.39x	5.69x	5.21x
EV / EBIT	14.9x	-20.1x	345x	22.4x	18.3x	12x	10.1x	9.12x
EV / FCF	6.29x	7.6x	6.75x	6.34x	-4,884x	27.6x	20x	16x
FCF Yield	15.9%	13.2%	14.8%	15.8%	-0.02%	3.63%	5.01%	6.26%
Dividend per Share ²	-	-	-	-	-	0.3279	0.3869	0.437
Rate of return	-	-	-	-	-	1.74%	2.05%	2.32%
EPS ²	1.247	-2.842	-0.068	0.621	0.978	1.195	1.364	1.554
Distribution rate	-	-	-	-	-	27.4%	28.4%	28.1%
Net sales ¹	3,890	2,312	2,745	3,316	3,570	3,967	4,174	4,337
EBITDA ¹	803	14.7	383.9	555.9	615	759.1	824.2	884.8
EBIT ¹	471.6	-253.7	16.3	212	266.2	405.4	465.3	505.5
Net income ¹	265.5	-604.6	-14.5	132.1	209.2	255	291.5	332.1
Net Debt ¹	1,195	1,124	942.2	977.8	1,006	834.9	674.5	596.1
Reference price ²	27.48	18.63	22.00	17.72	18.20	18.84	18.84	18.84
Nbr of stocks (in thousands)	212,903	212,738	212,868	212,692	213,093	213,057	-	-
Announcement Date	05/03/20	11/03/21	10/03/22	09/03/23	07/03/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
JCDECAUX SE	15.34x	1.19x	6.24x	+1.79%	4.31B
PUBLICIS GROUPE S.A.	15.45x	1.63x	7.46x	+3.72%	26.4B
OMNICOM GROUP., INC.	13x	1.33x	8.14x	+2.96%	19.28B
THE INTERPUBLIC GROUP OF COMPANIES, INC.	11.64x	1.28x	6.88x	+4.28%	11.47B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	14.56x	5.75x	9.81x	+6.78%	10.94B
WPP PLC	10.76x	0.93x	5.13x	+5.13%	10.38B
CYBERAGENT, INC.	30.35x	0.53x	8.07x	+1.46%	3.76B
AUTOHOME INC.	13.37x	1.18x	5.8x	+6.43%	3.27B
HAKUHODO DY HOLDINGS INC	25.58x	0.43x	6.46x	+2.58%	3.2B
Average	16.67x	1.58x	7.11x	+3.90%	10.33B
Weighted average by Cap.	14.72x	1.81x	7.42x	+4.02%