Valuation Ipsos

Stocks

Market Closed - Euronext Paris 11:55:00 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	1,474	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	-0.3%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,829	1,705	1,570
Change	-	20.84%	3.72%	-20.34%	-14.45%	-0.44%	-6.78%	-7.92%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.28x	6.66x	6.24x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.88x	0.83x	0.75x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.72x	0.94x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.58x	0.56x	0.54x
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	4.59x	4.03x	3.54x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.03x	5.21x	4.55x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.24x	7.75x	6.49x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.8%	12.9%	15.4%
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%	6.08%	6.56%	6.98%
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	35.12	35.12	35.12
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	7.28x	0.72x	4.59x	6.08%	1.66B
PUBLICIS GROUPE S.A.	13.63x	1.48x	6.74x	4.16%	26.49B
OMNICOM GROUP., INC.	9.07x	0.99x	5.58x	4.46%	20.34B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	10.19B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	6.62B
JCDECAUX SE	16.24x	1.37x	4.72x	2.85%	5.86B
DENTSU GROUP INC.	11.07x	0.77x	4.85x	-.--%	5.85B
WPP PLC	16.5x	0.71x	4.32x	4.03%	5.32B
NIQ GLOBAL INTELLIGENCE PLC	-51.73x	1.73x	7.29x	0%	4.91B
Average	18.44x	1.50x	15.13x	3.59%	9.69B
Weighted average by Cap.	17.73x	1.62x	12.56x	4%