|
Market Closed -
Tradegate
06:02:43 19/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 38.70 EUR | -0.51% |
|
+0.57% | +13.68% |
| 18/08 | Trump approval falls to 33%, lowest of his presidency, Reuters/Ipsos poll finds | RE |
| 12/08 | What does Crowley's Wisconsin victory mean for Trump and the Republicans? | RE |
Company Valuation: Ipsos
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 | 1,622 | - | - |
| Change | - | 41.8% | -5.68% | -19.33% | -25.22% | 9.69% | - | - |
| Enterprise Value (EV) 1 | 2,150 | 2,598 | 2,695 | 2,147 | 1,837 | 1,978 | 1,884 | 1,717 |
| Change | - | 20.84% | 3.72% | -20.34% | -14.45% | 7.68% | -4.76% | -8.83% |
| P/E | 10.2x | 12.3x | 15.8x | 9.85x | 8.02x | 7.96x | 7.29x | 6.83x |
| PBR | 1.37x | 1.75x | 1.73x | 1.25x | 0.94x | 0.96x | 0.93x | 0.85x |
| PEG | - | 0.7x | -0.7x | 0.3x | -0.96x | 0.6x | 0.79x | 1.03x |
| Capitalization / Revenue | 0.85x | 1.08x | 1.03x | 0.81x | 0.59x | 0.63x | 0.61x | 0.6x |
| 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 | 4.95x | 4.44x | 3.86x |
| EV / EBIT | 7.75x | 8.26x | 8.63x | 6.72x | 5.94x | 6.43x | 5.72x | 4.94x |
| EV / FCF | 7.11x | 9.62x | 11.9x | 8.01x | 8.39x | 9.99x | 8.57x | 7.1x |
| FCF Yield | 14.1% | 10.4% | 8.37% | 12.5% | 11.9% | 10% | 11.7% | 14.1% |
| 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% | 5.52% | 5.96% | 6.34% |
| 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 | 356.1 | 262 | 95.75 |
| Reference price 2 | 41.25 | 58.50 | 56.75 | 45.92 | 34.26 | 38.64 | 38.64 | 38.64 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.35x | 1.58x | 7.16x | 3.9% | 29.1B | |
| 9.9x | 1.1x | 6.16x | 4.01% | 23.45B | |
| 11.72x | 5.19x | 9.45x | 7.46% | 10.6B | |
| 16.43x | 1.31x | 4.12x | 2.87% | 5.95B | |
| 43.62x | 0.72x | 4.31x | 3.9% | 5.63B | |
| -56.01x | 1.76x | 7.4x | 0% | 5.09B | |
| 14.75x | 0.5x | 4.92x | 1.62% | 4.02B | |
| 35.66x | 4.64x | 12.55x | -.--% | 3.47B | |
| Average | 11.30x | 2.10x | 7.01x | 2.97% | 10.91B | |
| Weighted average by Cap. | 11.63x | 1.90x | 6.90x | 3.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IPS Stock
- IPZ Stock
- Valuation Ipsos
Select your edition
All financial news and data tailored to specific country editions
