Valuation Ipsos

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-10 am EDT			5-day change	1st Jan Change
34.88 ^EUR	+3.26%		+1.51%	+1.81%

Jul. 09	Skeptical US Democrats in Congress urge debate on Israel plans	RE
Jul. 07	Ipsos Announces Appointment of Claire Charbit as Head of CEO?s Office, Effective July 7, 2026	CI

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	1,491	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	0.88%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,848	1,769	1,608
Change	-	20.84%	3.72%	-20.34%	-14.45%	0.63%	-4.27%	-9.1%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.28x	6.62x	6.2x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.89x	0.85x	0.77x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.67x	0.91x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.58x	0.57x	0.55x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.72x	0.67x	0.59x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.68x	4.23x	3.66x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6x	5.4x	4.65x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.32x	9.05x	7.33x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.7%	11%	13.6%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.085	2.257	2.46
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.98%	6.47%	7.05%
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%	43.5%	42.9%	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	34.88	34.88	34.88
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
Announcement Date	2/23/22	2/15/23	2/21/24	2/26/25	2/24/26	-	-	-

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.($)
IPSOS	7.05x	0.7x	4.56x	6.17%	1.65B
PUBLICIS GROUPE S.A.	12.3x	1.34x	6.06x	4.58%	24.36B
OMNICOM GROUP., INC.	9.11x	1.06x	5.63x	4.32%	23.04B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.27x	4.94x	8.98x	7.79%	10.07B
JCDECAUX SE	15.52x	-	-	3.27%	5.1B
CYBERAGENT, INC.	17.55x	0.63x	6.16x	1.38%	4.68B
WPP PLC	8.03x	0.62x	3.69x	5.8%	3.74B
NIQ GLOBAL INTELLIGENCE PLC	-34.88x	1.39x	5.9x	-.--%	3.31B
MAGNITE, INC.	30.75x	4.16x	11.67x	-.--%	3.04B
Average	8.52x	1.86x	6.58x	3.7%	8.78B
Weighted average by Cap.	10.18x	1.77x	6.40x	4.36%