Valuation Ipsos

Stocks

Real-time Euronext Paris 01:54:41 13/11/2026 pm IST			5-day change	1st Jan Change
35.96 ^EUR	-0.22%		+0.39%	+5.25%

10:34am	As election nears, Spain's Sanchez struggles to rally disillusioned left	RE
12/11	Vance, Rubio, Ossoff and Buttigieg lead 2028 White House hopefuls, Reuters/Ipsos poll 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	1,513	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	2.31%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,857	1,766	1,657
Change	-	20.84%	3.72%	-20.34%	-14.45%	1.1%	-4.91%	-6.13%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.7x	6.92x	6.48x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.93x	0.88x	0.8x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.81x	0.6x	0.95x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.59x	0.58x	0.56x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.73x	0.67x	0.61x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.68x	4.2x	3.76x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6x	5.39x	4.81x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	8.94x	7.88x	6.78x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	11.2%	12.7%	14.8%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.131	2.314	2.466
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.91%	6.42%	6.84%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.678	5.207	5.561
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	45.5%	44.4%	44.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,548	2,621	2,700
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	397.2	420.1	440.6
EBIT ¹	277.4	314.7	312.4	319.5	309.3	309.5	327.9	344.9
Net income ¹	183.9	215.2	159.7	204.5	186.6	190.8	213.8	227.9
Net Debt ¹	317.8	-	244.3	169.8	358.3	344.3	253.1	144.8
Reference price ²	41.25	58.50	56.75	45.92	34.26	36.04	36.04	36.04
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IPSOS	7.7x	0.73x	4.68x	5.91%	167.26Cr
PUBLICIS GROUPE S.A.	15.19x	1.65x	7.56x	3.73%	2.91TCr
OMNICOM GROUP., INC.	10.63x	1.09x	6.4x	3.68%	2.37TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.5x	5.97x	10.5x	6.26%	1.15TCr
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	180.51x	0.69x	173.76x	-	793.8Cr
JCDECAUX SE	18.41x	1.5x	7.48x	2.53%	659.23Cr
DENTSU GROUP INC.	12.29x	0.83x	5.34x	-.--%	632.21Cr
NIQ GLOBAL INTELLIGENCE PLC	-58.6x	1.9x	7.98x	0%	567.63Cr
WPP PLC	18.18x	0.77x	4.67x	3.48%	599.68Cr
Average	24.20x	1.68x	25.37x	3.2%	1TCr
Weighted average by Cap.	23.05x	1.83x	20.68x	3.48%