Valuation Publicis Groupe S.A.

Equities

Real-time Euronext Paris Other stock markets 06:54:25 15/05/2026 pm IST			5-day change	1st Jan Change
76.88 ^EUR	-0.95%		-5.41%	-13.23%

08/05	Heineken reappoints marketing agencies Dentsu, Publicis	RE
08/05	Trade Desk signals cautious ad spending with downbeat revenue forecast, shares tumble	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,760	14,964	21,042	25,852	22,228	19,311	-	-
Change	-	1.38%	40.62%	22.86%	-14.02%	-13.12%	-	-
Enterprise Value (EV) ¹	14,836	14,330	20,133	25,077	21,680	18,240	17,220	16,286
Change	-	-3.41%	40.5%	24.56%	-13.55%	-15.86%	-5.6%	-5.42%
P/E ratio	14.5x	12.3x	16.2x	15.7x	13.6x	11.1x	10.4x	9.76x
PBR	1.72x	1.51x	2.15x	2.34x	2.14x	1.72x	1.59x	1.44x
PEG	-	0.7x	2.23x	0.6x	-29.69x	1.54x	1.46x	1.58x
Capitalization / Revenue	1.41x	1.19x	1.61x	1.85x	1.53x	1.28x	1.22x	1.17x
EV / Revenue	1.41x	1.14x	1.54x	1.8x	1.49x	1.21x	1.09x	0.99x
EV / EBITDA	6.4x	5.12x	7.08x	8.32x	6.84x	5.47x	4.89x	4.39x
EV / EBIT	8.06x	6.32x	8.52x	9.96x	8.19x	6.55x	5.85x	5.24x
EV / FCF	8.98x	6.46x	10.8x	12.2x	8.05x	8.38x	7.31x	6.4x
FCF Yield	11.1%	15.5%	9.28%	8.23%	12.4%	11.9%	13.7%	15.6%
Dividend per Share ²	2.4	2.9	3.4	3.6	3.75	3.882	4.142	4.361
Rate of return	4.05%	4.88%	4.05%	3.5%	4.23%	5%	5.34%	5.62%
EPS ²	4.08	4.82	5.17	6.55	6.52	6.989	7.489	7.951
Distribution rate	58.8%	60.2%	65.8%	55%	57.5%	55.5%	55.3%	54.8%
Net sales ¹	10,487	12,572	13,099	13,965	14,547	15,035	15,812	16,522
EBITDA ¹	2,317	2,801	2,845	3,014	3,168	3,336	3,520	3,709
EBIT ¹	1,840	2,266	2,363	2,519	2,648	2,783	2,946	3,111
Net income ¹	1,027	1,222	1,312	1,660	1,653	1,801	1,925	2,010
Net Debt ¹	76	-634	-909	-775	-548	-1,071	-2,092	-3,025
Reference price ²	59.20	59.42	84.00	103.00	88.62	77.62	77.62	77.62
Nbr of stocks (in thousands)	2,49,332	2,51,832	2,50,502	2,50,991	2,50,818	2,48,794	-	-
Announcement Date	03/02/22	02/02/23	08/02/24	04/02/25	03/02/26	-	-	-

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.	11.11x	1.21x	5.47x	5%	2.25TCr
OMNICOM GROUP., INC.	7.93x	0.94x	4.95x	4.78%	2.04TCr
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	14.04x	6.21x	11x	6.26%	1.26TCr
JCDECAUX SE	14.17x	1.61x	4.93x	3.66%	466.59Cr
CYBERAGENT, INC.	16.08x	0.52x	5.28x	1.54%	422.15Cr
WPP PLC	7.49x	0.6x	3.57x	5.7%	382.25Cr
NIQ GLOBAL INTELLIGENCE PLC	-33.44x	1.19x	5.03x	-.--%	241.99Cr
HAKUHODO DY HOLDINGS INC	17.78x	0.35x	5.15x	2.98%	243.49Cr
Average	6.89x	1.58x	5.67x	3.74%	913.85Cr
Weighted average by Cap.	9.77x	1.92x	6.11x	4.67%