Valuation Ipsos SA Euronext Paris

Stocks

Market Closed - Euronext Paris 10:34:17 11/07/23 am AEST			5-day change	1st Jan Change
58.50 ^EUR	-.--%		-.--%	-

11/11	Trump Aide Says Tariff Push to Continue as Ex-Adviser Cohn Criticizes Duties	MT
10/11	Most Americans want new Democratic Congress to end Trump's Iran war, Reuters/Ipsos poll finds	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	1,505	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	1.8%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,849	1,758	1,650
Change	-	20.84%	3.72%	-20.34%	-14.45%	0.69%	-4.93%	-6.16%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.67x	6.89x	6.45x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.92x	0.87x	0.79x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.8x	0.6x	0.95x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.59x	0.57x	0.56x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.73x	0.67x	0.61x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.66x	4.19x	3.74x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	5.97x	5.36x	4.78x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	8.9x	7.85x	6.75x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	11.2%	12.7%	14.8%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.131	2.314	2.466
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.94%	6.45%	6.88%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.678	5.207	5.561
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	45.5%	44.4%	44.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,548	2,621	2,700
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	397.2	420.1	440.6
EBIT ¹	277.4	314.7	312.4	319.5	309.3	309.5	327.9	344.9
Net income ¹	183.9	215.2	159.7	204.5	186.6	190.8	213.8	227.9
Net Debt ¹	317.8	-	244.3	169.8	358.3	344.3	253.1	144.8
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.86	35.86	35.86
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.	15.01x	1.63x	7.46x	3.78%	28.95B
OMNICOM GROUP., INC.	10.87x	1.11x	6.53x	3.6%	24.24B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	14.29x	6.34x	11.15x	5.92%	12.19B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	163.39x	0.62x	155.99x	-	7.18B
JCDECAUX SE	18.11x	1.48x	7.13x	2.57%	6.54B
DENTSU GROUP INC.	12.34x	0.83x	5.36x	-.--%	6.39B
NIQ GLOBAL INTELLIGENCE PLC	-65.35x	2.02x	8.47x	0%	6.2B
WPP PLC	18.38x	0.76x	4.63x	3.52%	5.97B
Average	23.38x	1.85x	25.84x	2.77%	12B
Weighted average by Cap.	19.94x	1.92x	18.34x	3.39%