Valuation Ipsos LIQUIDNET SYSTEMS

Stocks

Real-time Estimate Tradegate Other stock markets 10:40:07 27/07/2026 am IST			5-day change	1st Jan Change
40.44 ^EUR	0.00%		0.00%	-

24/07	Italy's far-right general extends rise in opinion polls	RE
24/07	Ipsos Sa Seeks Acquisitions	CI

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	1,715	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	15.97%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	2,087	1,999	1,841
Change	-	20.84%	3.72%	-20.34%	-14.45%	13.65%	-4.24%	-7.89%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	8.41x	7.72x	7.23x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.99x	0.97x	0.88x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.7x	0.86x	1.09x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.67x	0.65x	0.63x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.81x	0.76x	0.68x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5.28x	4.76x	4.17x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.81x	6.1x	5.31x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	11.6x	10.2x	8.36x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	8.63%	9.8%	12%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.14	2.318	2.472
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.34%	5.78%	6.16%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.767	5.197	5.543
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.9%	44.6%	44.6%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,562	2,638	2,722
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	395.4	419.5	441.1
EBIT ¹	277.4	314.7	312.4	319.5	309.3	306.5	327.8	346.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	195	217.7	233
Net Debt ¹	317.8	-	244.3	169.8	358.3	372.8	284.2	126.6
Reference price ²	41.25	58.50	56.75	45.92	34.26	40.10	40.10	40.10
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PUBLICIS GROUPE S.A.	12.61x	1.38x	6.24x	4.43%	2.51TCr
OMNICOM GROUP., INC.	8.92x	1.04x	5.56x	4.53%	2.27TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.05x	5.31x	9.64x	7.28%	1.08TCr
JCDECAUX SE	16.04x	1.22x	4.14x	3.13%	532.18Cr
CYBERAGENT, INC.	16.37x	0.57x	5.57x	1.47%	435.09Cr
WPP PLC	8.8x	0.64x	3.86x	5.31%	406.5Cr
NIQ GLOBAL INTELLIGENCE PLC	-33.42x	1.36x	5.77x	-.--%	317.27Cr
HAKUHODO DY HOLDINGS INC	17.18x	0.37x	5.19x	2.57%	272.84Cr
Average	7.32x	1.49x	5.75x	3.59%	978.71Cr
Weighted average by Cap.	10.00x	1.70x	6.15x	4.4%