Valuation M&C Saatchi plc

Equities

Market Closed - London S.E. Other stock markets 11:35:11 2026-05-19 am EDT			5-day change	1st Jan Change
143.00 ^GBX	+1.42%		+3.25%	+9.16%

Apr. 27	M&C Saatchi plc, 2025 Earnings Call, Apr 20, 2026
Apr. 20	FTSE 100 retreats as Middle East nerves grow	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	206	184.6	195.6	207.8	158.8	171.5	-	-
Change	-	-10.39%	5.96%	6.25%	-23.6%	7.99%	-	-
Enterprise Value (EV) ¹	171.6	154.3	187.2	237.7	144.9	192	178.5	171.4
Change	-	-10.06%	21.3%	26.94%	-39.05%	32.56%	-7.03%	-4.01%
P/E ratio	-	2,157x	-55.4x	14.4x	-70.8x	11.6x	9.39x	8.44x
PBR	-	-	-	5.17x	4.58x	4.26x	2.97x	2.13x
PEG	-	-	0x	-0x	1x	-0x	0.4x	0.8x
Capitalization / Revenue	0.83x	0.68x	0.77x	0.9x	0.76x	0.8x	0.77x	0.75x
EV / Revenue	0.69x	0.57x	0.74x	1.03x	0.69x	0.9x	0.8x	0.75x
EV / EBITDA	4.2x	3.42x	4.51x	5.66x	4.59x	5.47x	4.67x	4.4x
EV / EBIT	5.52x	4.36x	5.77x	10.6x	5.81x	6.8x	5.69x	5.36x
EV / FCF	10.5x	9.14x	-34.6x	14.6x	9.76x	13.2x	11.2x	9.95x
FCF Yield	9.51%	10.9%	-2.89%	6.85%	10.2%	7.59%	8.93%	10%
Dividend per Share ²	-	0.015	0.016	0.0195	-	0.0197	0.022	-
Rate of return	-	0.99%	1%	1.15%	-	1.38%	1.54%	-
EPS ²	-	0.0007	-0.0289	0.1184	-0.0185	0.1234	0.1523	0.1694
Distribution rate	-	2,143%	-55.4%	16.5%	-	15.9%	14.4%	-
Net sales ¹	249.3	271.1	252.8	231.4	210	214	221.8	229.4
EBITDA ¹	40.82	45.17	41.54	42.01	31.54	35.12	38.26	38.97
EBIT ¹	31.1	35.39	32.44	22.5	24.94	28.26	31.39	31.98
Net income ¹	-	0.09	-3.529	14.73	-2.234	14.81	18.45	19.83
Net Debt ¹	-34.4	-30.26	-8.383	29.83	-13.92	20.56	7.061	-0.1045
Reference price ²	1.685	1.510	1.600	1.700	1.310	1.430	1.430	1.430
Nbr of stocks (in thousands)	122,257	122,257	122,257	122,257	121,210	119,913	-	-
Announcement Date	4/29/22	4/18/23	4/10/24	3/27/25	4/20/26	-	-	-

¹GBP in Million²GBP

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.($)
M&C SAATCHI PLC	11.43x	0.89x	5.4x	1.4%	226M
PUBLICIS GROUPE S.A.	11.71x	1.28x	5.77x	4.74%	23.67B
OMNICOM GROUP., INC.	8.25x	0.95x	5.04x	4.67%	20.85B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.63x	6.02x	10.67x	6.44%	12.2B
JCDECAUX SE	14.14x	-	-	3.67%	4.64B
CYBERAGENT, INC.	15.79x	0.52x	5.27x	1.57%	4.13B
WPP PLC	7.83x	0.61x	3.65x	5.46%	3.97B
NIQ GLOBAL INTELLIGENCE PLC	-28.07x	1.25x	5.35x	-.--%	2.67B
Average	6.84x	1.65x	5.88x	3.49%	9.04B
Weighted average by Cap.	9.75x	1.95x	6.25x	4.61%