Valuation Ipsos

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 19/06/2026 pm IST			5-day change	1st Jan Change
37.84 ^EUR	+0.26%		-2.02%	+10.45%

18/06	Ipsos Announces Several Appointments Under Its Horizons Strategic Plan
18/06	Ipsos Appoints Alexandre Guerin as Managing Director - Performance, an Executive Management Committee Role	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	1,618	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	9.44%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,956	1,896	1,735
Change	-	20.84%	3.72%	-20.34%	-14.45%	6.49%	-3.07%	-8.5%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.9x	7.18x	6.72x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.96x	0.92x	0.83x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.72x	0.98x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.63x	0.61x	0.6x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.76x	0.72x	0.64x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.95x	4.53x	3.94x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.28x	5.75x	4.98x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.87x	9.7x	7.9x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.1%	10.3%	12.7%
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%	5.51%	5.96%	6.5%
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	2,563	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	37.84	37.84	37.84
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.($)
IPSOS	7.9x	0.76x	4.95x	5.51%	185.56Cr
PUBLICIS GROUPE S.A.	12.89x	1.4x	6.34x	4.35%	2.56TCr
OMNICOM GROUP., INC.	8.07x	0.96x	5.14x	4.9%	2.03TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.9x	5.22x	9.25x	7.38%	1.07TCr
JCDECAUX SE	14.82x	-	-	3.5%	479.45Cr
CYBERAGENT, INC.	15.4x	0.53x	5.2x	1.57%	412.08Cr
WPP PLC	8.46x	0.63x	3.78x	5.53%	387.22Cr
MAGNITE, INC.	25.93x	3.5x	9.88x	-.--%	256.21Cr
Average	13.17x	1.86x	6.36x	4.09%	923.73Cr
Weighted average by Cap.	11.78x	1.83x	6.32x	4.67%