Valuation Ipsos OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:30:40 10/07/26 pm AEST			5-day change	1st Jan Change
39.66 ^USD	+1.95%		-.--%	+6.56%

10/08	In rural Wisconsin, frustrations over Trump ag policies heat up House race	RE
08/08	How are Reuters/Ipsos US public opinion polls conducted?	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	1,612	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	9.01%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,975	1,874	1,707
Change	-	20.84%	3.72%	-20.34%	-14.45%	7.51%	-5.12%	-8.88%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.91x	7.24x	6.79x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.95x	0.93x	0.84x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.78x	1.02x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.63x	0.61x	0.59x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.77x	0.71x	0.63x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.94x	4.42x	3.83x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.42x	5.69x	4.91x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.97x	8.52x	7.06x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10%	11.7%	14.2%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.303	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.56%	6%	6.38%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.854	5.302	5.654
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44%	43.4%	43.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,642	2,723
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.8	424.1	445.3
EBIT ¹	277.4	314.7	312.4	319.5	309.3	307.8	329.3	347.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	196	222	237.1
Net Debt ¹	317.8	-	244.3	169.8	358.3	363.1	262	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	38.40	38.40	38.40
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PUBLICIS GROUPE S.A.	14.09x	1.55x	7.03x	3.97%	28.47B
OMNICOM GROUP., INC.	10.02x	1.11x	6.18x	3.99%	23.58B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.58x	5.59x	10.17x	6.95%	11.37B
JCDECAUX SE	16.27x	1.3x	4.08x	2.9%	5.87B
WPP PLC	45.58x	0.74x	4.42x	3.65%	5.86B
NIQ GLOBAL INTELLIGENCE PLC	-54.81x	1.72x	7.29x	0%	4.89B
CYBERAGENT, INC.	14.58x	0.49x	4.85x	1.64%	3.98B
MAGNITE, INC.	35.82x	4.66x	12.68x	-.--%	3.49B
Average	11.77x	2.14x	7.09x	2.89%	10.94B
Weighted average by Cap.	12.09x	1.97x	6.98x	3.79%