Valuation AdUX

Stocks

Market Closed - Euronext Paris 09:25:00 11/09/2026 pm IST			5-day change	1st Jan Change
1.155 ^EUR	0.00%		-1.28%	-43.38%

30/07	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
02/04	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	7.183	-	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-43.47%	-	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	13.01	12.59	11.99
Change	-	-40.25%	-0.18%	8.32%	41.72%	2.41%	-3.23%	-4.76%
P/E	51.3x	2.13x	3.22x	-	-	7.7x	6.42x	5.25x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.3x	0.2x
Capitalization / Revenue	0.53x	-	-	-	-	0.3x	0.29x	0.29x
EV / Revenue	0.58x	-	-	-	-	0.54x	0.52x	0.48x
EV / EBITDA	6.34x	-	-	-	-	4.35x	3.87x	3.41x
EV / EBIT	14.2x	1.95x	3.37x	-	-	8.24x	6.84x	5.68x
EV / FCF	12.5x	6.29x	8.75x	-	-	-19.1x	8.12x	6.81x
FCF Yield	8.01%	15.9%	11.4%	-	-	-5.23%	12.3%	14.7%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.15	0.18	0.22
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	23.9	24.37	24.85
EBITDA ¹	2.19	-	-	-	-	2.99	3.25	3.52
EBIT ¹	0.978	4.247	2.455	-	-	1.58	1.84	2.11
Net income ¹	0.236	4.089	2.262	3.739	2.155	0.94	1.17	1.39
Net Debt ¹	1.093	-0.329	1.066	-	-	5.83	5.41	4.81
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.155	1.155	1.155
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,219	-	-
Announcement Date	07/04/22	06/04/23	04/04/24	03/04/25	02/04/26	-	-	-

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.($)
ADUX	-	0.54x	4.35x	-	83.37L
PUBLICIS GROUPE S.A.	13.81x	1.52x	6.88x	4.06%	2.81TCr
OMNICOM GROUP., INC.	9.16x	1.03x	5.77x	4.34%	2.17TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.96x	5.21x	9.06x	7.15%	1.02TCr
JCDECAUX SE	16.22x	1.33x	4.18x	2.86%	601.03Cr
WPP PLC	41.05x	0.7x	4.18x	4.1%	535.43Cr
NIQ GLOBAL INTELLIGENCE PLC	-55.46x	1.81x	7.62x	0%	526.2Cr
CYBERAGENT, INC.	14.43x	0.48x	4.83x	1.64%	406.62Cr
MAGNITE, INC.	35.04x	4.56x	12.35x	-.--%	340.92Cr
Average	10.78x	1.91x	6.58x	3.02%	934.09Cr
Weighted average by Cap.	10.85x	1.87x	6.66x	3.89%