Valuation Ipsos

Stocks

Market Closed - Euronext Paris 18:55:00 21/08/2026 +03			5-day change	1st Jan Change
38.98 ^EUR	+0.62%		-1.02%	+13.78%

08-19	Poll finds most Americans believe Trump has inappropriately profited in office	RE
08-19	Most Americans believe Trump has inappropriately profited since returning to power, 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	1,636	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	10.65%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,992	1,898	1,732
Change	-	20.84%	3.72%	-20.34%	-14.45%	8.46%	-4.72%	-8.76%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	8.03x	7.35x	6.89x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.97x	0.94x	0.86x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.8x	1.04x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.64x	0.62x	0.6x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.78x	0.72x	0.64x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.98x	4.47x	3.89x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.47x	5.76x	4.98x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	10.1x	8.63x	7.16x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	9.94%	11.6%	14%
Dividend per Share ²	1.15	1.35	1.65	1.85	2	2.134	2.303	2.45
Rate of return	2.79%	2.31%	2.91%	4.03%	5.84%	5.47%	5.91%	6.29%
EPS ²	4.04	4.74	3.59	4.66	4.27	4.854	5.302	5.654
Distribution rate	28.5%	28.5%	46%	39.7%	46.8%	44%	43.4%	43.3%
Net sales ¹	2,147	2,405	2,390	2,441	2,525	2,566	2,642	2,723
EBITDA ¹	357.2	402.9	434.1	410.7	410.6	399.8	424.1	445.3
EBIT ¹	277.4	314.7	312.4	319.5	309.3	307.8	329.3	347.4
Net income ¹	183.9	215.2	159.7	204.5	186.6	196	222	237.1
Net Debt ¹	317.8	-	244.3	169.8	358.3	356.1	262	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	38.98	38.98	38.98
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	8.03x	0.78x	4.98x	5.47%	1.91B
PUBLICIS GROUPE S.A.	14.6x	1.61x	7.29x	3.84%	29.84B
OMNICOM GROUP., INC.	10.15x	1.13x	6.28x	3.92%	24.02B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.36x	5.48x	8.45x	6.73%	10.53B
JCDECAUX SE	16.1x	1.28x	4.04x	2.93%	5.88B
WPP PLC	43.82x	0.72x	4.32x	3.89%	5.69B
NIQ GLOBAL INTELLIGENCE PLC	-58.38x	1.87x	7.88x	0%	5.54B
CYBERAGENT, INC.	15.41x	0.52x	5.2x	1.57%	4.16B
MAGNITE, INC.	34.64x	4.51x	12.28x	-.--%	3.37B
Average	10.75x	1.99x	6.75x	3.15%	10.1B
Weighted average by Cap.	11.28x	1.91x	6.84x	3.69%