Valuation AdUX

Stocks

Real-time Euronext Paris Other stock markets 06:30:09 29/07/26 pm AEST			5-day change	1st Jan Change
1.470 ^EUR	-2.00%		-1.01%	-27.94%

02/04	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
30/07/25	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	9.337	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-26.52%	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	13.02	12.5
Change	-	-40.25%	-0.18%	8.32%	41.72%	2.44%	-3.99%
P/E	51.3x	2.13x	3.22x	-	-	6.25x	5.77x
PBR	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.69x
Capitalization / Revenue	0.53x	-	-	-	-	0.38x	0.37x
EV / Revenue	0.58x	-	-	-	-	0.53x	0.5x
EV / EBITDA	6.34x	-	-	-	-	3.5x	3.29x
EV / EBIT	14.2x	1.95x	3.37x	-	-	5.64x	5.21x
EV / FCF	12.5x	6.29x	8.75x	-	-	8.56x	7.57x
FCF Yield	8.01%	15.9%	11.4%	-	-	11.7%	13.2%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.24	0.26
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	24.62	25.11
EBITDA ¹	2.19	-	-	-	-	3.72	3.8
EBIT ¹	0.978	4.247	2.455	-	-	2.31	2.4
Net income ¹	0.236	4.089	2.262	3.739	2.155	1.53	1.67
Net Debt ¹	1.093	-0.329	1.066	-	-	3.68	3.16
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.500	1.500
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,225	-
Announcement Date	7/4/22	6/4/23	4/4/24	3/4/25	2/4/26	-	-

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.($)
ADUX	-	0.53x	3.5x	-	10.64M
PUBLICIS GROUPE S.A.	13.39x	1.47x	6.64x	4.18%	26.7B
OMNICOM GROUP., INC.	9.65x	1.12x	5.95x	4.36%	24.57B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.72x	5.62x	10.21x	6.9%	11.41B
JCDECAUX SE	16.13x	1.23x	4.17x	3.11%	5.36B
CYBERAGENT, INC.	17.66x	0.63x	6.15x	1.36%	4.69B
WPP PLC	9.92x	0.68x	4.11x	4.71%	4.57B
NIQ GLOBAL INTELLIGENCE PLC	-36.37x	1.43x	6.04x	-.--%	3.45B
HAKUHODO DY HOLDINGS INC	18.61x	0.4x	5.67x	2.43%	2.88B
Average	7.71x	1.46x	5.83x	3.38%	9.3B
Weighted average by Cap.	10.55x	1.79x	6.54x	4.17%