Valuation Ipsos

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 10/07/2026 pm IST			After hours 01:04:20 am
34.88 ^EUR	+3.26%		34.84	-0.11%

10/07	Skeptical US Democrats in Congress urge debate on Israel plans	RE
08/07	Ipsos Announces Appointment of Claire Charbit as Head of CEO?s Office, Effective July 7, 2026	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	1,491	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	0.88%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,848	1,769	1,608
Change	-	20.84%	3.72%	-20.34%	-14.45%	0.63%	-4.27%	-9.1%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.05x	6.41x	6x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.86x	0.82x	0.75x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.65x	0.88x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.58x	0.57x	0.55x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.72x	0.67x	0.59x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.68x	4.23x	3.66x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6x	5.4x	4.65x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.32x	9.05x	7.33x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.7%	11%	13.6%
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%	6.17%	6.68%	7.28%
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	308.2	327.5	346.1
Net income ¹	183.9	215.2	159.7	204.5	186.6	201	218.3	234.3
Net Debt ¹	317.8	-	244.3	169.8	358.3	357	278	116.9
Reference price ²	41.25	58.50	56.75	45.92	34.26	33.78	33.78	33.78
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	7.05x	0.7x	4.56x	6.17%	165.1Cr
PUBLICIS GROUPE S.A.	12.3x	1.34x	6.06x	4.58%	2.44TCr
OMNICOM GROUP., INC.	9.11x	1.06x	5.63x	4.32%	2.3TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.27x	4.94x	8.98x	7.79%	1.01TCr
JCDECAUX SE	15.52x	-	-	3.27%	510.47Cr
CYBERAGENT, INC.	17.55x	0.63x	6.16x	1.38%	467.71Cr
WPP PLC	8.03x	0.62x	3.69x	5.8%	373.52Cr
NIQ GLOBAL INTELLIGENCE PLC	-34.88x	1.39x	5.9x	-.--%	331.14Cr
MAGNITE, INC.	30.75x	4.16x	11.67x	-.--%	303.9Cr
Average	8.52x	1.86x	6.58x	3.7%	877.61Cr
Weighted average by Cap.	10.18x	1.77x	6.40x	4.36%