Valuation AdUX

Stocks

Real-time Euronext Paris 10:16:36 29/10/26 pm AEDT			5-day change	1st Jan Change
1.000 ^EUR	0.00%		-0.99%	-50.98%

30/07	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
02/04	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	6.219	-	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-51.06%	-	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	12.05	11.63	11.03
Change	-	-40.25%	-0.18%	8.32%	41.72%	-5.18%	-3.49%	-5.16%
P/E	51.3x	2.13x	3.22x	-	-	6.67x	5.56x	4.55x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.3x	0.2x
Capitalization / Revenue	0.53x	-	-	-	-	0.26x	0.26x	0.25x
EV / Revenue	0.58x	-	-	-	-	0.5x	0.48x	0.44x
EV / EBITDA	6.34x	-	-	-	-	4.03x	3.58x	3.13x
EV / EBIT	14.2x	1.95x	3.37x	-	-	7.63x	6.32x	5.23x
EV / FCF	12.5x	6.29x	8.75x	-	-	-17.7x	7.5x	6.27x
FCF Yield	8.01%	15.9%	11.4%	-	-	-5.64%	13.3%	16%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.15	0.18	0.22
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	23.9	24.37	24.85
EBITDA ¹	2.19	-	-	-	-	2.99	3.25	3.52
EBIT ¹	0.978	4.247	2.455	-	-	1.58	1.84	2.11
Net income ¹	0.236	4.089	2.262	3.739	2.155	0.94	1.17	1.39
Net Debt ¹	1.093	-0.329	1.066	-	-	5.83	5.41	4.81
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.000	1.000	1.000
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,219	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADUX	-	0.5x	4.03x	-	6.93M
PUBLICIS GROUPE S.A.	14.21x	1.55x	7.07x	3.99%	27.39B
OMNICOM GROUP., INC.	9.35x	1x	5.83x	4.24%	21.22B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.15x	5.84x	10.2x	6.5%	11.22B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	134.98x	0.55x	91.35x	-	6.82B
DENTSU GROUP INC.	11.45x	0.79x	4.98x	-.--%	6.04B
JCDECAUX SE	16.04x	1.33x	4.14x	2.93%	5.74B
NIQ GLOBAL INTELLIGENCE PLC	-62.46x	1.96x	8.21x	0%	5.93B
WPP PLC	17.01x	0.74x	4.46x	3.86%	5.52B
CYBERAGENT, INC.	14.93x	0.5x	5.03x	1.61%	4.05B
Average	18.74x	1.48x	14.53x	2.89%	9.39B
Weighted average by Cap.	17.04x	1.74x	12.80x	3.64%