Valuation Ipsos OTC Markets

Stocks

Delayed OTC Markets 09:52:35 01/09/2026 pm IST			5-day change	1st Jan Change
44.16 ^USD	+11.35%		0.00%	+18.65%

03:39pm	As Canadian tariffs bite, Republicans search for a winning message	RE
16/09	UK workers spend nearly £1 billion of their own money on AI for work, Deloitte 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	1,455	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	-1.61%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,809	1,685	1,550
Change	-	20.84%	3.72%	-20.34%	-14.45%	-1.49%	-6.85%	-8.01%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.14x	6.54x	6.13x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.86x	0.82x	0.74x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.5x	0.71x	0.92x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.57x	0.55x	0.53x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.71x	0.64x	0.57x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.53x	3.98x	3.48x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	5.95x	5.14x	4.48x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.14x	7.66x	6.41x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.9%	13%	15.6%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.302	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	6.17%	6.66%	7.09%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.839	5.285	5.637
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.1%	43.6%	43.5%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,641	2,722
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.7	424	445.1
EBIT ¹	277.4	314.7	312.4	319.5	309.3	303.9	328.1	346.2
Net income ¹	183.9	215.2	159.7	204.5	186.6	198.9	221.6	235.9
Net Debt ¹	317.8	-	244.3	169.8	358.3	354.8	230.8	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	34.56	34.56	34.56
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
Announcement Date	23/02/22	15/02/23	21/02/24	26/02/25	24/02/26	-	-	-

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.($)
PUBLICIS GROUPE S.A.	14.01x	1.52x	6.94x	4.04%	2.8TCr
OMNICOM GROUP., INC.	9.62x	1.04x	5.88x	4.3%	2.18TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.78x	5.13x	8.92x	7.25%	1.01TCr
JCDECAUX SE	16.25x	1.33x	4.19x	2.86%	598.55Cr
WPP PLC	42.63x	0.72x	4.32x	3.94%	552.9Cr
NIQ GLOBAL INTELLIGENCE PLC	-55.43x	1.81x	7.62x	0%	525.91Cr
CYBERAGENT, INC.	14.69x	0.49x	4.95x	1.61%	409.85Cr
MAGNITE, INC.	35.06x	4.57x	12.35x	-.--%	341.06Cr
Average	11.07x	2.08x	6.90x	3%	1.05TCr
Weighted average by Cap.	11.19x	1.85x	6.70x	3.87%