Valuation Ipsos SA Euronext Paris

Stocks

Real-time Euronext Paris Other stock markets 03:34:17 11/07/2023 +03			5-day change	1st Jan Change
58.50 ^EUR	-.--%		-.--%	-

06-15	Trump's approval ticks up to 36% as price angst eases, Reuters/Ipsos poll finds	RE
06-14	Trump's support in rural America slips as fuel and food prices climb, Reuters/Ipsos poll shows	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	1,654	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	11.86%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,992	1,932	1,771
Change	-	20.84%	3.72%	-20.34%	-14.45%	8.44%	-3.01%	-8.34%
P/E Ratio	10.2x	12.3x	15.8x	9.85x	8.02x	8.07x	7.34x	6.87x
PBR	1.37x	1.75x	1.73x	1.25x	-	0.99x	0.94x	0.85x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.7x	0.74x	1x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.65x	0.63x	0.61x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.78x	0.73x	0.65x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	5.04x	4.62x	4.03x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.4x	5.86x	5.08x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	10x	9.88x	8.07x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	9.95%	10.1%	12.4%
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%	5.39%	5.84%	6.36%
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	38.68	38.68	38.68
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PUBLICIS GROUPE S.A.	12.9x	1.41x	6.35x	4.33%	25.93B
OMNICOM GROUP., INC.	8.65x	1.01x	5.45x	4.57%	21.81B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	12.69x	5.58x	9.89x	6.93%	11.42B
JCDECAUX SE	14.2x	-	-	3.65%	4.64B
CYBERAGENT, INC.	15.52x	0.52x	5.21x	1.58%	4.1B
WPP PLC	8.79x	0.64x	3.85x	5.32%	4.09B
HAKUHODO DY HOLDINGS INC	18.76x	0.38x	5.49x	2.83%	2.54B
Average	13.07x	1.59x	6.04x	4.17%	10.65B
Weighted average by Cap.	11.82x	1.83x	6.40x	4.61%