Valuation Ipsos SA Euronext Paris

Stocks

Real-time Euronext Paris Other stock markets 10:34:17 11/07/23 am AEST			5-day change	1st Jan Change
58.50 ^EUR	-.--%		-.--%	-

09:51pm	Ipsos SA Announces CEO Changes	CI
07:09pm	France's Ipsos Appoints New CEO	MT

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	1,781	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	20.48%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	2,144	2,043	1,877
Change	-	20.84%	3.72%	-20.34%	-14.45%	16.75%	-4.71%	-8.14%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	8.58x	7.86x	7.37x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	1.03x	1x	0.91x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.85x	1.11x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.69x	0.67x	0.65x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.84x	0.77x	0.69x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5.36x	4.82x	4.21x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.97x	6.21x	5.4x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	10.8x	9.29x	7.76x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	9.23%	10.8%	12.9%
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%	5.12%	5.53%	5.88%
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	41.66	41.66	41.66
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.	13.34x	1.46x	6.62x	4.19%	26.89B
OMNICOM GROUP., INC.	9.23x	1.06x	5.81x	4.34%	21.84B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.36x	5.91x	10.75x	6.57%	12B
JCDECAUX SE	16.71x	1.26x	4.63x	3.02%	5.63B
CYBERAGENT, INC.	17.9x	0.65x	6.26x	1.35%	4.88B
WPP PLC	9.33x	0.66x	3.98x	5%	4.35B
NIQ GLOBAL INTELLIGENCE PLC	-35.38x	1.41x	5.95x	-.--%	3.36B
HAKUHODO DY HOLDINGS INC	19.47x	0.42x	6.01x	2.33%	3.1B
Average	8.00x	1.60x	6.25x	3.35%	10.26B
Weighted average by Cap.	10.78x	1.86x	6.66x	4.13%