Valuation Ipsos

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-23 am EDT			5-day change	1st Jan Change
35.30 ^EUR	-5.56%		-3.60%	+3.04%

Oct. 24	Trump foreign policy hits voters in the pocketbook, imperiling Republicans in midterms	RE
Oct. 23	US consumer sentiment near record low ahead of midterm elections	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	1,481	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	0.21%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,837	1,715	1,582
Change	-	20.84%	3.72%	-20.34%	-14.45%	0.02%	-6.63%	-7.74%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.44x	6.78x	6.4x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.9x	0.85x	0.78x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.7x	0.69x	1.07x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.58x	0.56x	0.55x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.72x	0.65x	0.59x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.62x	4.08x	3.6x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.02x	5.26x	4.62x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.31x	7.82x	6.61x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.7%	12.8%	15.1%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.131	2.301	2.447
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.04%	6.52%	6.93%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.743	5.207	5.519
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.9%	44.2%	44.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,548	2,625	2,704
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	397.4	420.8	440.2
EBIT ¹	277.4	314.7	312.4	319.5	309.3	305.4	326.2	342.3
Net income ¹	183.9	215.2	159.7	204.5	186.6	193.6	217.2	229.7
Net Debt ¹	317.8	-	244.3	169.8	358.3	355.5	233.7	101
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.30	35.30	35.30
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	7.43x	0.72x	4.62x	6.04%	1.66B
PUBLICIS GROUPE S.A.	14.65x	1.59x	7.28x	3.89%	28.2B
OMNICOM GROUP., INC.	10.23x	1.07x	6.19x	3.83%	22.68B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.06x	5.73x	10.12x	6.54%	11.17B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	132.74x	0.54x	89.69x	-	6.7B
DENTSU GROUP INC.	11.8x	0.81x	5.11x	-.--%	6.28B
JCDECAUX SE	16.49x	1.37x	4.25x	2.85%	5.93B
NIQ GLOBAL INTELLIGENCE PLC	-62.24x	1.95x	8.19x	0%	5.91B
WPP PLC	17.63x	0.74x	4.49x	3.72%	5.75B
CYBERAGENT, INC.	15.29x	0.51x	5.19x	1.57%	4.18B
Average	17.71x	1.50x	14.51x	3.16%	9.85B
Weighted average by Cap.	16.89x	1.72x	12.40x	3.54%