Valuation Dékuple

Stocks

Market Closed - Euronext Paris 02:55:00 24/10/26 am AEDT			5-day change	1st Jan Change
20.50 ^EUR	0.00%		-5.09%	-25.99%

15/10	ADLPartner SA acquired an unknown majority stake in SAY S.p.A	CI
14/10	Dekuple Group Buys Majority Stake in Italian Omnichannel Marketing, Communications Agency SAY	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	59.11	85.8	119.5	118	141.6	110
Change	-	45.15%	39.3%	-1.24%	20%	-22.32%
Enterprise Value (EV) ¹	42.02	81.77	125.5	116	163.4	139.8
Change	-	94.61%	53.5%	-7.56%	40.82%	-14.45%
P/E	9.34x	10.4x	11.4x	9.64x	14.5x	11.8x
PBR	3.01x	4.16x	5.02x	3.45x	4.88x	3.7x
PEG	-	0.3x	0.4x	0.6x	-0.8x	-2.43x
Capitalization / Revenue	0.42x	0.52x	0.66x	0.59x	0.65x	0.45x
EV / Revenue	0.3x	0.5x	0.69x	0.58x	0.75x	0.58x
EV / EBITDA	4.01x	5.22x	6.86x	6.28x	9.4x	6.53x
EV / EBIT	4.35x	5.52x	7.38x	6.68x	10x	8.58x
EV / FCF	2.38x	10.2x	12.9x	6.36x	12.5x	8.05x
FCF Yield	42%	9.79%	7.77%	15.7%	7.98%	12.4%
Dividend per Share ²	0.81	0.88	0.88	1.04	0.76	0.76
Rate of return	5.45%	4.06%	2.93%	3.53%	2.13%	2.74%
EPS ²	1.59	2.09	2.64	3.06	2.47	2.35
Distribution rate	50.9%	42.1%	33.3%	34%	30.8%	32.3%
Net sales ¹	139.3	164.2	181.2	199.7	217.8	242.6
EBITDA ¹	10.47	15.68	18.31	18.47	17.37	21.39
EBIT ¹	9.664	14.81	17.02	17.38	16.26	16.29
Net income ¹	6.487	8.491	10.89	12.44	10.06	9.584
Net Debt ¹	-17.09	-4.026	6.006	-2.003	21.75	29.74
Reference price ²	14.85	21.70	30.00	29.50	35.70	27.70
Nbr of stocks (in thousands)	3,980	3,954	3,984	4,001	3,967	3,972
Announcement Date	16/4/21	16/4/22	14/4/23	18/4/24	16/4/25	17/4/26

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.($)
DÉKUPLE	-	-	-	-	91.49M
PUBLICIS GROUPE S.A.	14.65x	1.59x	7.28x	3.89%	28.2B
OMNICOM GROUP., INC.	10.23x	1.07x	6.19x	3.83%	22.68B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.06x	5.73x	10.12x	6.54%	11.17B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	132.74x	0.54x	89.69x	-	6.7B
DENTSU GROUP INC.	11.8x	0.81x	5.11x	-.--%	6.28B
JCDECAUX SE	16.49x	1.37x	4.25x	2.85%	5.93B
NIQ GLOBAL INTELLIGENCE PLC	-62.24x	1.95x	8.19x	0%	5.91B
WPP PLC	17.63x	0.74x	4.49x	3.72%	5.75B
CYBERAGENT, INC.	15.29x	0.51x	5.19x	1.57%	4.18B
Average	18.85x	1.59x	15.61x	2.8%	9.69B
Weighted average by Cap.	17.05x	1.73x	12.53x	3.49%