Valuation Publicis Groupe S.A.

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 16/01/2026 GMT			5-day change	1st Jan Change
86.28 ^EUR	-0.35%		-2.90%	-2.64%

01-12	Citi Initiates Publicis Groupe at Buy	MT
12-31	Paris Ends the Year Quietly as Frankfurt Claims 2025 European Champion Title

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,004	14,760	14,964	21,042	25,852	21,641	21,641	-
Change	-	47.55%	1.38%	40.62%	22.86%	-16.29%	0%	-
Enterprise Value (EV) ¹	10,837	14,836	14,330	20,133	25,077	21,149	20,577	20,018
Change	-	36.91%	-3.41%	40.5%	24.56%	-15.67%	-2.7%	-2.72%
P/E ratio	17.1x	14.5x	12.3x	16.2x	15.7x	13.2x	12.4x	11.7x
PBR	1.39x	1.72x	1.51x	2.15x	2.34x	1.84x	1.75x	1.62x
PEG	-	0.2x	0.7x	2.23x	0.6x	-81.11x	1.92x	1.92x
Capitalization / Revenue	1.03x	1.41x	1.19x	1.61x	1.85x	1.49x	1.43x	1.37x
EV / Revenue	1.12x	1.41x	1.14x	1.54x	1.8x	1.45x	1.36x	1.27x
EV / EBITDA	5.02x	6.4x	5.12x	7.08x	8.32x	6.68x	6.23x	5.76x
EV / EBIT	6.96x	8.06x	6.32x	8.52x	9.96x	8.02x	7.44x	6.86x
EV / FCF	4.84x	8.98x	6.46x	10.8x	12.2x	10.4x	9.61x	8.67x
FCF Yield	20.6%	11.1%	15.5%	9.28%	8.23%	9.6%	10.4%	11.5%
Dividend per Share ²	2	2.4	2.9	3.4	3.6	3.686	3.88	4.099
Rate of return	4.91%	4.05%	4.88%	4.05%	3.5%	4.27%	4.5%	4.75%
EPS ²	2.38	4.08	4.82	5.17	6.55	6.539	6.961	7.385
Distribution rate	84%	58.8%	60.2%	65.8%	55%	56.4%	55.7%	55.5%
Net sales ¹	9,712	10,487	12,572	13,099	13,965	14,544	15,108	15,813
EBITDA ¹	2,158	2,317	2,801	2,845	3,014	3,168	3,305	3,477
EBIT ¹	1,558	1,840	2,266	2,363	2,519	2,637	2,765	2,917
Net income ¹	576	1,027	1,222	1,312	1,660	1,662	1,775	1,877
Net Debt ¹	833	76	-634	-909	-775	-492	-1,064	-1,623
Reference price ²	40.76	59.20	59.42	84.00	103.00	86.28	86.28	86.28
Nbr of stocks (in thousands)	245,432	249,332	251,832	250,502	250,991	250,818	250,818	-
Announcement Date	03/02/21	03/02/22	02/02/23	08/02/24	04/02/25	-	-	-

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.	13.19x	1.45x	6.68x	4.27%	25.1B
OMNICOM GROUP., INC.	18.51x	1.21x	10.14x	3.8%	25.1B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	18.9x	8.07x	13.67x	4.82%	15.4B
NIQ GLOBAL INTELLIGENCE PLC	-17.15x	2x	9.25x	-	5.23B
WPP PLC	8.18x	0.6x	3.66x	7.99%	4.53B
CYBERAGENT, INC.	19.82x	0.6x	6.86x	1.42%	4.53B
JCDECAUX SE	14.42x	1.68x	5.01x	3.57%	4.16B
Average	10.84x	2.23x	7.89x	4.31%	12.01B
Weighted average by Cap.	14.09x	2.55x	8.92x	4.24%