Valuation Ipsos OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:44:28 16/04/2026 pm IST			5-day change	1st Jan Change
44.28 ^USD	+7.54%		-.--%	+18.97%

22/06	Trump allies defend him to Israelis anxious over Iran deal	RE
18/06	Ipsos Announces Several Appointments Under Its Horizons Strategic Plan

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	1,586	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	7.3%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,924	1,864	1,703
Change	-	20.84%	3.72%	-20.34%	-14.45%	4.77%	-3.12%	-8.64%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.74x	7.04x	6.59x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.95x	0.9x	0.82x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.71x	0.96x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.62x	0.6x	0.58x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.75x	0.71x	0.63x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.87x	4.46x	3.87x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.18x	5.65x	4.89x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.71x	9.54x	7.76x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.3%	10.5%	12.9%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.085	2.257	2.46
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.62%	6.08%	6.63%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.792	5.267	5.628
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	43.5%	42.9%	43.7%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,557	2,633	2,715
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	395	418.3	439.8
EBIT ¹	277.4	314.7	312.4	319.5	309.3	311.4	329.9	348.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	198	218.3	234.3
Net Debt ¹	317.8	-	244.3	169.8	358.3	338	278	116.9
Reference price ²	41.25	58.50	56.75	45.92	34.26	37.10	37.10	37.10
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
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.	12.58x	1.37x	6.18x	4.46%	2.5TCr
OMNICOM GROUP., INC.	8.21x	0.97x	5.21x	4.82%	2.07TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12x	5.27x	9.33x	7.32%	1.08TCr
JCDECAUX SE	14.7x	-	-	3.52%	474.51Cr
CYBERAGENT, INC.	15.45x	0.53x	5.22x	1.56%	412.98Cr
WPP PLC	8.52x	0.63x	3.79x	5.49%	390.58Cr
MAGNITE, INC.	25.29x	3.42x	9.65x	-.--%	249.91Cr
Average	13.82x	2.03x	6.56x	3.88%	1.02TCr
Weighted average by Cap.	11.76x	1.86x	6.32x	4.66%