Valuation Ipsos

Equities

Real-time Euronext Paris Other stock markets 10:00:02 2025-12-15 am EST			5-day change	1st Jan Change
33.50 ^EUR	+1.52%		+4.56%	-27.05%

Dec. 12	Consumers expect UK inflation rate to slow in 2026 - Bank of England	AN
Dec. 11	New poll finds Democrat hopes for midterms may be premature	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,215	1,832	2,598	2,451	1,977	1,424	-	-
Change	-	50.78%	41.8%	-5.68%	-19.33%	-27.97%	-	-
Enterprise Value (EV) ¹	1,706	2,150	2,598	2,695	2,147	1,600	1,456	1,349
Change	-	26.01%	20.84%	3.72%	-20.34%	-25.48%	-9.01%	-7.33%
P/E ratio	11.4x	10.2x	12.3x	15.8x	9.85x	7.1x	6.44x	6.08x
PBR	1.1x	1.37x	1.75x	1.73x	1.25x	0.84x	0.78x	0.72x
PEG	-	0.2x	0.7x	-0.7x	0.3x	-33.39x	0.6x	1.02x
Capitalization / Revenue	0.66x	0.85x	1.08x	1.03x	0.81x	0.56x	0.54x	0.52x
EV / Revenue	0.93x	1x	1.08x	1.13x	0.88x	0.63x	0.55x	0.5x
EV / EBITDA	6.5x	6.02x	6.45x	6.21x	5.23x	3.97x	3.44x	3.06x
EV / EBIT	8.99x	7.75x	8.26x	8.63x	6.72x	5.14x	4.42x	3.9x
EV / FCF	5.11x	7.11x	9.62x	11.9x	8.01x	9.15x	6.36x	5.61x
FCF Yield	19.6%	14.1%	10.4%	8.37%	12.5%	10.9%	15.7%	17.8%
Dividend per Share ²	0.9	1.15	1.35	1.65	1.85	1.843	1.945	2.056
Rate of return	3.26%	2.79%	2.31%	2.91%	4.03%	5.58%	5.89%	6.23%
EPS ²	2.43	4.04	4.74	3.59	4.66	4.65	5.126	5.43
Distribution rate	37%	28.5%	28.5%	46%	39.7%	39.6%	37.9%	37.9%
Net sales ¹	1,837	2,147	2,405	2,390	2,441	2,537	2,645	2,720
EBITDA ¹	262.7	357.2	402.9	434.1	410.7	403.4	423	440.9
EBIT ¹	189.9	277.4	314.7	312.4	319.5	311.4	329.5	345.5
Net income ¹	109.5	183.9	215.2	159.7	204.5	211.1	226.2	239.1
Net Debt ¹	491.1	317.8	-	244.3	169.8	175.8	31.63	-75.13
Reference price ²	27.60	41.25	58.50	56.75	45.92	33.00	33.00	33.00
Nbr of stocks (in thousands)	44,033	44,424	44,419	43,186	43,057	43,153	-	-
Announcement Date	2/24/21	2/23/22	2/15/23	2/21/24	2/26/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IPSOS	7.1x	0.63x	3.97x	5.58%	1.67B
PUBLICIS GROUPE S.A.	13.31x	1.48x	6.75x	4.2%	25.77B
OMNICOM GROUP., INC.	14.07x	1.12x	9.38x	3.61%	25.37B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	18.21x	7.77x	13.16x	5.01%	14.66B
WPP PLC	7.93x	0.64x	3.97x	7.33%	4.74B
NIQ GLOBAL INTELLIGENCE PLC	-16.27x	1.88x	8.69x	-	4.7B
CYBERAGENT, INC.	19.18x	0.6x	6.52x	1.38%	4.22B
JCDECAUX SE	13.08x	1.6x	4.77x	3.92%	3.84B
Average	9.58x	1.96x	7.15x	4.43%	10.62B
Weighted average by Cap.	12.61x	2.38x	8.44x	4.21%