Valuation Publicis Groupe S.A.

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 16/07/26 am AEST			5-day change	1st Jan Change
88.66 ^EUR	+1.98%		+4.11%	+0.05%

13/07	Wall Street's Stress Test Arrives
13/07	Publicis Groupe Set to Report 'Solid' H1 Results, Berenberg Says	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	14,760	14,964	21,042	25,852	22,228	22,058	-	-
Change	-	1.38%	40.62%	22.86%	-14.02%	-0.76%	-	-
Enterprise Value (EV) ¹	14,836	14,330	20,133	25,077	21,680	21,100	19,933	18,767
Change	-	-3.41%	40.5%	24.56%	-13.55%	-2.67%	-5.53%	-5.85%
P/E	14.5x	12.3x	16.2x	15.7x	13.6x	12.7x	11.7x	11x
PBR	1.72x	1.51x	2.15x	2.34x	2.14x	2.01x	1.87x	1.74x
PEG	-	0.7x	2.23x	0.6x	-29.69x	1.81x	1.37x	1.62x
Capitalization / Revenue	1.41x	1.19x	1.61x	1.85x	1.53x	1.46x	1.37x	1.31x
EV / Revenue	1.41x	1.14x	1.54x	1.8x	1.49x	1.4x	1.24x	1.11x
EV / EBITDA	6.4x	5.12x	7.08x	8.32x	6.84x	6.31x	5.57x	4.96x
EV / EBIT	8.06x	6.32x	8.52x	9.96x	8.19x	7.55x	6.69x	5.97x
EV / FCF	8.98x	6.46x	10.8x	12.2x	8.05x	9.61x	8.17x	7.02x
FCF Yield	11.1%	15.5%	9.28%	8.23%	12.4%	10.4%	12.2%	14.2%
Dividend per Share ²	2.4	2.9	3.4	3.6	3.75	3.924	4.186	4.438
Rate of return	4.05%	4.88%	4.05%	3.5%	4.23%	4.43%	4.72%	5.01%
EPS ²	4.08	4.82	5.17	6.55	6.52	6.977	7.572	8.086
Distribution rate	58.8%	60.2%	65.8%	55%	57.5%	56.2%	55.3%	54.9%
Net sales ¹	10,487	12,572	13,099	13,965	14,547	15,102	16,102	16,876
EBITDA ¹	2,317	2,801	2,845	3,014	3,168	3,343	3,582	3,780
EBIT ¹	1,840	2,266	2,363	2,519	2,648	2,794	2,979	3,142
Net income ¹	1,027	1,222	1,312	1,660	1,653	1,807	1,948	2,067
Net Debt ¹	76	-634	-909	-775	-548	-957.8	-2,125	-3,291
Reference price ²	59.20	59.42	84.00	103.00	88.62	88.66	88.66	88.66
Nbr of stocks (in thousands)	249,332	251,832	250,502	250,991	250,818	248,794	-	-
Announcement Date	3/2/22	2/2/23	8/2/24	4/2/25	3/2/26	-	-	-

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.	12.48x	1.36x	6.15x	4.51%	24.75B
OMNICOM GROUP., INC.	9.07x	1.06x	5.63x	4.31%	23.01B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.27x	4.94x	8.98x	7.79%	10.11B
JCDECAUX SE	15.58x	-	-	3.26%	5.13B
CYBERAGENT, INC.	17.72x	0.63x	6.24x	1.37%	4.73B
WPP PLC	8.55x	0.63x	3.81x	5.38%	3.97B
NIQ GLOBAL INTELLIGENCE PLC	-34.35x	1.38x	5.86x	-.--%	3.26B
MAGNITE, INC.	29.28x	3.96x	11.12x	-.--%	2.89B
HAKUHODO DY HOLDINGS INC	16.97x	0.36x	5.11x	2.6%	2.72B
Average	9.62x	1.79x	6.61x	3.25%	8.95B
Weighted average by Cap.	10.52x	1.73x	6.39x	4.23%