Valuation AdUX

Stocks

Market Closed - Euronext Paris 09:25:00 21/08/2026 pm IST			5-day change	1st Jan Change
1.190 ^EUR	0.00%		-0.42%	-41.67%

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	7.401	-	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-41.76%	-	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	13.23	12.81	12.21
Change	-	-40.25%	-0.18%	8.32%	41.72%	4.12%	-3.17%	-4.68%
P/E	51.3x	2.13x	3.22x	-	-	7.93x	6.61x	5.41x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.3x	0.2x
Capitalization / Revenue	0.53x	-	-	-	-	0.31x	0.3x	0.3x
EV / Revenue	0.58x	-	-	-	-	0.55x	0.53x	0.49x
EV / EBITDA	6.34x	-	-	-	-	4.43x	3.94x	3.47x
EV / EBIT	14.2x	1.95x	3.37x	-	-	8.37x	6.96x	5.79x
EV / FCF	12.5x	6.29x	8.75x	-	-	-19.5x	8.27x	6.94x
FCF Yield	8.01%	15.9%	11.4%	-	-	-5.14%	12.1%	14.4%
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	1.190	1.190	1.190
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	-	0.55x	4.43x	-	86.4L
PUBLICIS GROUPE S.A.	14.6x	1.61x	7.29x	3.84%	2.98TCr
OMNICOM GROUP., INC.	10.15x	1.13x	6.28x	3.92%	2.4TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.36x	5.48x	8.45x	6.73%	1.05TCr
JCDECAUX SE	16.1x	1.28x	4.04x	2.93%	587.65Cr
WPP PLC	43.82x	0.72x	4.32x	3.89%	568.75Cr
NIQ GLOBAL INTELLIGENCE PLC	-58.38x	1.87x	7.88x	0%	553.93Cr
CYBERAGENT, INC.	15.41x	0.52x	5.2x	1.57%	416.43Cr
MAGNITE, INC.	34.64x	4.51x	12.28x	-.--%	337.05Cr
Average	11.09x	1.96x	6.69x	2.86%	989.2Cr
Weighted average by Cap.	11.35x	1.93x	6.88x	3.65%