Valuation Ipsos

Stocks

Real-time Euronext Paris 11:35:11 2026-10-02 am EDT			5-day change	1st Jan Change
35.12 ^EUR	-0.96%		-0.68%	+2.51%

Oct. 01	Democratic surge predicted to hit Republican states hardest, scrambling Senate strategy	RE
Sep. 30	Democrats push back against communist label ahead of midterms	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	1,488	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	0.66%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,843	1,719	1,584
Change	-	20.84%	3.72%	-20.34%	-14.45%	0.34%	-6.73%	-7.86%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.35x	6.73x	6.31x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.88x	0.84x	0.76x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.73x	0.95x
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	0.65x	0.58x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.62x	4.06x	3.57x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.08x	5.25x	4.59x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.31x	7.82x	6.55x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.7%	12.8%	15.3%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.302	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.02%	6.49%	6.91%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.825	5.273	5.624
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.2%	43.7%	43.6%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,557	2,632	2,713
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	398.8	422.9	444
EBIT ¹	277.4	314.7	312.4	319.5	309.3	303.1	327.2	345.3
Net income ¹	183.9	215.2	159.7	204.5	186.6	198.2	220.9	235.2
Net Debt ¹	317.8	-	244.3	169.8	358.3	354.8	230.8	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.46	35.46	35.46
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	7.35x	0.72x	4.62x	6.02%	1.68B
PUBLICIS GROUPE S.A.	13.78x	1.49x	6.82x	4.11%	26.81B
OMNICOM GROUP., INC.	9.13x	0.99x	5.61x	4.43%	20.49B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	10.18B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	6.62B
JCDECAUX SE	16.4x	1.35x	4.66x	2.82%	5.91B
DENTSU GROUP INC.	11.1x	0.77x	4.86x	-.--%	5.87B
WPP PLC	16.95x	0.73x	4.39x	3.93%	5.46B
NIQ GLOBAL INTELLIGENCE PLC	-53.6x	1.77x	7.46x	0%	5.09B
Average	18.33x	1.51x	15.17x	3.56%	9.79B
Weighted average by Cap.	17.54x	1.63x	12.54x	3.95%