Valuation AdUX

Stocks

Market Closed - Euronext Paris 09:25:00 08/10/2026 pm IST			5-day change	1st Jan Change
1.020 ^EUR	-3.77%		-6.42%	-50.00%

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	6.592	-	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-48.12%	-	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	12.42	12	11.4
Change	-	-40.25%	-0.18%	8.32%	41.72%	-2.24%	-3.38%	-5%
P/E	51.3x	2.13x	3.22x	-	-	7.07x	5.89x	4.82x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.3x	0.2x
Capitalization / Revenue	0.53x	-	-	-	-	0.28x	0.27x	0.27x
EV / Revenue	0.58x	-	-	-	-	0.52x	0.49x	0.46x
EV / EBITDA	6.34x	-	-	-	-	4.15x	3.69x	3.24x
EV / EBIT	14.2x	1.95x	3.37x	-	-	7.86x	6.52x	5.4x
EV / FCF	12.5x	6.29x	8.75x	-	-	-18.3x	7.74x	6.48x
FCF Yield	8.01%	15.9%	11.4%	-	-	-5.47%	12.9%	15.4%
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	1.060	1.060	1.060
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	-	0.52x	4.15x	-	73.78L
PUBLICIS GROUPE S.A.	13.77x	1.49x	6.81x	4.11%	2.66TCr
OMNICOM GROUP., INC.	9.15x	0.99x	5.62x	4.42%	2.05TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	1.02TCr
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	662.38Cr
DENTSU GROUP INC.	10.98x	0.76x	4.82x	-.--%	578.74Cr
JCDECAUX SE	16.11x	1.33x	4.58x	2.87%	577.67Cr
WPP PLC	17.04x	0.73x	4.4x	3.9%	548.39Cr
NIQ GLOBAL INTELLIGENCE PLC	-52.82x	1.76x	7.39x	0%	501.13Cr
Average	19.76x	1.48x	15.10x	3.21%	956.03Cr
Weighted average by Cap.	17.85x	1.64x	12.72x	3.92%