Valuation Ipsos

Stocks

Market Closed - Euronext Paris 18:55:00 08/10/2026 +03			5-day change	1st Jan Change
35.94 ^EUR	-0.33%		+1.35%	+4.90%

10-08	Democrats in tight Midwest US races split on trans rights strategy	RE
10-08	Trump voters are not pumped about voting in the midterms, 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	1,508	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	2.02%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,863	1,739	1,604
Change	-	20.84%	3.72%	-20.34%	-14.45%	1.44%	-6.65%	-7.77%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.45x	6.82x	6.39x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.91x	0.87x	0.79x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.74x	0.96x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.59x	0.57x	0.56x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.73x	0.66x	0.59x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.67x	4.11x	3.61x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.15x	5.31x	4.65x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.41x	7.91x	6.63x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.6%	12.6%	15.1%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.302	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.94%	6.41%	6.82%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.825	5.273	5.624
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44.2%	43.7%	43.6%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,557	2,632	2,713
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	398.8	422.9	444
EBIT ¹	277.4	314.7	312.4	319.5	309.3	303.1	327.2	345.3
Net income ¹	183.9	215.2	159.7	204.5	186.6	198.2	220.9	235.2
Net Debt ¹	317.8	-	244.3	169.8	358.3	354.8	230.8	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.94	35.94	35.94
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	41,968	-	-
Announcement Date	2/23/22 A	2/15/23 A	2/21/24 A	2/26/25 A	2/24/26 A	-	-	-

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	7.47x	0.73x	4.68x	5.92%	1.69B
PUBLICIS GROUPE S.A.	13.77x	1.49x	6.81x	4.11%	26.62B
OMNICOM GROUP., INC.	9.15x	0.99x	5.62x	4.42%	20.54B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.2x	9.02x	7.18%	10.19B
BLUEFOCUS INTELLIGENT COMMUNICATIONS GROUP CO., LTD.	131.89x	0.54x	89.06x	-	6.62B
DENTSU GROUP INC.	10.98x	0.76x	4.82x	-.--%	5.79B
JCDECAUX SE	16.11x	1.33x	4.58x	2.87%	5.78B
WPP PLC	17.04x	0.73x	4.4x	3.9%	5.48B
NIQ GLOBAL INTELLIGENCE PLC	-52.82x	1.76x	7.39x	0%	5.01B
Average	18.40x	1.50x	15.15x	3.55%	9.75B
Weighted average by Cap.	17.65x	1.63x	12.56x	3.96%