Valuation Ipsos OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 02:14:28 17/04/26 am AEST			5-day change	1st Jan Change
44.28 ^USD	+7.54%		-.--%	+18.97%

25/06	Climate Risks, Higher Costs Drive Migration Away From Flood-Prone US Counties, Redfin Says	MT
24/06	Trump marks nation's 250th birthday with campaign-style rally	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,832	2,598	2,451	1,977	1,478	1,474	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	-0.28%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,812	1,752	1,591
Change	-	20.84%	3.72%	-20.34%	-14.45%	-1.33%	-3.31%	-9.19%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.2x	6.55x	6.13x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.88x	0.84x	0.76x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.66x	0.9x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.58x	0.56x	0.54x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.71x	0.67x	0.59x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.59x	4.19x	3.62x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	5.82x	5.31x	4.57x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.14x	8.96x	7.25x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.9%	11.2%	13.8%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.085	2.257	2.46
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.05%	6.55%	7.14%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.792	5.267	5.628
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	43.5%	42.9%	43.7%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,557	2,633	2,715
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	395	418.3	439.8
EBIT ¹	277.4	314.7	312.4	319.5	309.3	311.4	329.9	348.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	198	218.3	234.3
Net Debt ¹	317.8	-	244.3	169.8	358.3	338	278	116.9
Reference price ²	41.25	58.50	56.75	45.92	34.26	34.48	34.48	34.48
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
Announcement Date	23/2/22	15/2/23	21/2/24	26/2/25	24/2/26	-	-	-

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.($)
PUBLICIS GROUPE S.A.	12.63x	1.37x	6.2x	4.44%	24.89B
OMNICOM GROUP., INC.	8.33x	0.98x	5.28x	4.74%	20.99B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.38x	4.98x	8.82x	7.72%	10.19B
JCDECAUX SE	14.32x	-	-	3.62%	4.59B
CYBERAGENT, INC.	14.98x	0.51x	5.01x	1.62%	4B
WPP PLC	7.95x	0.61x	3.67x	5.88%	3.62B
MAGNITE, INC.	26.51x	3.58x	10.1x	-.--%	2.62B
Average	13.73x	2.01x	6.51x	4%	10.13B
Weighted average by Cap.	11.69x	1.80x	6.26x	4.7%