Valuation Ipsos

Stocks

Market Closed - Euronext Paris 11:55:00 2026-08-20 am EDT			5-day change	1st Jan Change
38.74 ^EUR	+0.68%		+0.10%	+13.08%

Aug. 19	Poll finds most Americans believe Trump has inappropriately profited in office	RE
Aug. 19	Most Americans believe Trump has inappropriately profited since returning to power, 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	1,626	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	9.97%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,982	1,888	1,722
Change	-	20.84%	3.72%	-20.34%	-14.45%	7.91%	-4.75%	-8.81%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.98x	7.31x	6.85x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.97x	0.93x	0.85x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.79x	1.03x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.63x	0.62x	0.6x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.77x	0.71x	0.63x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.96x	4.45x	3.87x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.44x	5.73x	4.96x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	10x	8.58x	7.12x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	9.99%	11.6%	14.1%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.303	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.51%	5.94%	6.33%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.854	5.302	5.654
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	399.8	424.1	445.3
EBIT ¹	277.4	314.7	312.4	319.5	309.3	307.8	329.3	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	356.1	262	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	38.74	38.74	38.74
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IPSOS	7.93x	0.77x	4.93x	5.55%	1.88B
PUBLICIS GROUPE S.A.	14.49x	1.59x	7.23x	3.87%	29.56B
OMNICOM GROUP., INC.	10.13x	1.12x	6.27x	3.92%	23.99B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.77x	5.53x	8.7x	6.66%	10.68B
JCDECAUX SE	16.39x	1.3x	4.11x	2.88%	5.97B
WPP PLC	44.7x	0.73x	4.37x	3.81%	5.79B
NIQ GLOBAL INTELLIGENCE PLC	-59.45x	1.83x	7.69x	0%	5.4B
CYBERAGENT, INC.	14.86x	0.51x	4.97x	1.61%	4.07B
MAGNITE, INC.	35.16x	4.57x	12.38x	-.--%	3.42B
Average	10.78x	2.00x	6.74x	3.14%	10.09B
Weighted average by Cap.	11.45x	1.92x	6.84x	3.7%