Valuation Publicis Groupe S.A.

Equities

Market Closed - Euronext Paris Other stock markets 11:35:27 2025-06-20 am EDT			5-day change	1st Jan Change
93.84 ^EUR	+0.19%		-1.28%	-8.89%

Jun. 19	How the world's top ad agencies aligned to fix prices in India	RE
Jun. 19	How the world's top ad agencies aligned to fix prices in India	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	10,004	14,760	14,964	21,042	25,852	23,433	-	-
Change	-	47.55%	1.38%	40.62%	22.86%	-9.36%	-	-
Enterprise Value (EV) ¹	10,837	14,836	14,330	20,133	25,077	22,392	21,710	21,330
Change	-	36.91%	-3.41%	40.5%	24.56%	-10.71%	-3.05%	-1.75%
P/E ratio	17.1x	14.5x	12.3x	16.2x	15.7x	14.2x	13.2x	12.3x
PBR	1.39x	1.72x	1.51x	2.15x	2.34x	1.99x	1.81x	1.67x
PEG	-	0.2x	0.7x	2.23x	0.6x	12.42x	1.8x	1.66x
Capitalization / Revenue	1.03x	1.41x	1.19x	1.61x	1.85x	1.61x	1.54x	1.46x
EV / Revenue	1.12x	1.41x	1.14x	1.54x	1.8x	1.54x	1.42x	1.33x
EV / EBITDA	5.02x	6.4x	5.12x	7.08x	8.32x	7.02x	6.48x	6.13x
EV / EBIT	6.96x	8.06x	6.32x	8.52x	9.96x	8.43x	7.77x	7.21x
EV / FCF	4.84x	8.98x	6.46x	10.8x	12.2x	10.5x	9.51x	8.59x
FCF Yield	20.6%	11.1%	15.5%	9.28%	8.23%	9.55%	10.5%	11.6%
Dividend per Share ²	2	2.4	2.9	3.4	3.6	3.7	3.908	4.105
Rate of return	4.91%	4.05%	4.88%	4.05%	3.5%	3.94%	4.16%	4.37%
EPS ²	2.38	4.08	4.82	5.17	6.55	6.625	7.11	7.637
Distribution rate	84%	58.8%	60.2%	65.8%	55%	55.8%	55%	53.7%
Net sales ¹	9,712	10,487	12,572	13,099	13,965	14,575	15,235	16,018
EBITDA ¹	2,158	2,317	2,801	2,845	3,014	3,191	3,349	3,479
EBIT ¹	1,558	1,840	2,266	2,363	2,519	2,655	2,794	2,959
Net income ¹	576	1,027	1,222	1,312	1,660	1,689	1,813	1,953
Net Debt ¹	833	76	-634	-909	-775	-1,041	-1,723	-2,103
Reference price ²	40.76	59.20	59.42	84.00	103.00	93.84	93.84	93.84
Nbr of stocks (in thousands)	245,432	249,332	251,832	250,502	250,991	249,708	-	-
Announcement Date	2/3/21	2/3/22	2/2/23	2/8/24	2/4/25	-	-	-

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.($)
PUBLICIS GROUPE S.A.	14.14x	1.53x	7x	3.95%	26.82B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	17.76x	7.58x	13.01x	5.03%	14.1B
OMNICOM GROUP., INC.	8.72x	0.95x	5.77x	4.07%	13.54B
THE INTERPUBLIC GROUP OF COMPANIES, INC.	11.91x	1.1x	6.26x	5.85%	8.53B
WPP PLC	8.4x	0.78x	4.33x	7%	7.45B
CYBERAGENT, INC.	28.4x	0.77x	10.53x	1.11%	5.39B
GMO INTERNET, INC.	123.3x	-	-	0.83%	4.29B
JCDECAUX SE	12.82x	0.93x	2.7x	4.17%	3.5B
Average	28.18x	1.95x	7.09x	4%	10.45B
Weighted average by Cap.	19.60x	2.31x	7.58x	4.28%