|
Market Closed -
Other stock markets
|
Pre-market 01:09:30 am | |||
| 87.54 EUR | +0.39% |
|
87.89 | +0.40% |
| Dec. 12 | Omnicom at multiples not seen since the subprime crisis |  |
| Dec. 10 | AlphaValue/Baader Europe Keeps Publicis at Add, Cuts PT | MT |
Company Valuation: Publicis Groupe S.A.
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 | 21,957 | - | - |
| Change | - | 47.55% | 1.38% | 40.62% | 22.86% | -15.07% | - | - |
| Enterprise Value (EV) 1 | 10,837 | 14,836 | 14,330 | 20,133 | 25,077 | 21,467 | 20,899 | 20,340 |
| Change | - | 36.91% | -3.41% | 40.5% | 24.56% | -14.39% | -2.65% | -2.67% |
| P/E ratio | 17.1x | 14.5x | 12.3x | 16.2x | 15.7x | 13.3x | 12.5x | 11.8x |
| PBR | 1.39x | 1.72x | 1.51x | 2.15x | 2.34x | 1.85x | 1.77x | 1.63x |
| PEG | - | 0.2x | 0.7x | 2.23x | 0.6x | 34.9x | 1.89x | 1.95x |
| Capitalization / Revenue | 1.03x | 1.41x | 1.19x | 1.61x | 1.85x | 1.51x | 1.45x | 1.38x |
| EV / Revenue | 1.12x | 1.41x | 1.14x | 1.54x | 1.8x | 1.48x | 1.38x | 1.28x |
| EV / EBITDA | 5.02x | 6.4x | 5.12x | 7.08x | 8.32x | 6.75x | 6.29x | 5.81x |
| EV / EBIT | 6.96x | 8.06x | 6.32x | 8.52x | 9.96x | 8.14x | 7.53x | 6.92x |
| EV / FCF | 4.84x | 8.98x | 6.46x | 10.8x | 12.2x | 11.1x | 9.67x | 8.68x |
| FCF Yield | 20.6% | 11.1% | 15.5% | 9.28% | 8.23% | 9% | 10.3% | 11.5% |
| Dividend per Share 2 | 2 | 2.4 | 2.9 | 3.4 | 3.6 | 3.68 | 3.885 | 4.119 |
| Rate of return | 4.91% | 4.05% | 4.88% | 4.05% | 3.5% | 4.2% | 4.44% | 4.7% |
| EPS 2 | 2.38 | 4.08 | 4.82 | 5.17 | 6.55 | 6.575 | 7.01 | 7.434 |
| Distribution rate | 84% | 58.8% | 60.2% | 65.8% | 55% | 56% | 55.4% | 55.4% |
| Net sales 1 | 9,712 | 10,487 | 12,572 | 13,099 | 13,965 | 14,554 | 15,169 | 15,911 |
| EBITDA 1 | 2,158 | 2,317 | 2,801 | 2,845 | 3,014 | 3,179 | 3,323 | 3,504 |
| EBIT 1 | 1,558 | 1,840 | 2,266 | 2,363 | 2,519 | 2,639 | 2,775 | 2,937 |
| Net income 1 | 576 | 1,027 | 1,222 | 1,312 | 1,660 | 1,662 | 1,773 | 1,879 |
| Net Debt 1 | 833 | 76 | -634 | -909 | -775 | -489.2 | -1,058 | -1,616 |
| Reference price 2 | 40.76 | 59.20 | 59.42 | 84.00 | 103.00 | 87.54 | 87.54 | 87.54 |
| Nbr of stocks (in thousands) | 245,432 | 249,332 | 251,832 | 250,502 | 250,991 | 250,818 | - | - |
| Announcement Date | 2/3/21 | 2/3/22 | 2/2/23 | 2/8/24 | 2/4/25 | - | - | - |
1EUR in Million2EUR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.31x | 1.48x | 6.75x | 4.2% | 25.77B | |
| 14.07x | 1.12x | 9.38x | 3.61% | 25.37B | |
| 18.21x | 7.77x | 13.16x | 5.01% | 14.66B | |
| 7.93x | 0.64x | 3.97x | 7.33% | 4.74B | |
| -16.27x | 1.88x | 8.69x | - | 4.7B | |
| 19.18x | 0.6x | 6.52x | 1.38% | 4.22B | |
| 13.08x | 1.6x | 4.77x | 3.92% | 3.84B | |
| 19.8x | 0.37x | 5.7x | 2.77% | 2.69B | |
| Average | 11.16x | 1.93x | 7.37x | 4.03% | 10.75B | |
| Weighted average by Cap. | 12.94x | 2.35x | 8.44x | 4.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- PUB Stock
- Valuation Publicis Groupe S.A.
Select your edition
All financial news and data tailored to specific country editions
