Valuation Ipsos SA OTC Markets

Stocks

Market Closed - OTC Markets			5-day change	1st Jan Change
- ^USD	-.--%		-.--%	-

02:02am	UK business morale hits 17-month low, Lloyds says	RE
09-25	UK consumer confidence hits more than two-year high in September, GfK says	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	1,497	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	1.23%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,851	1,727	1,592
Change	-	20.84%	3.72%	-20.34%	-14.45%	0.8%	-6.7%	-7.82%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.39x	6.76x	6.34x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.89x	0.84x	0.76x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.6x	0.73x	0.95x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.59x	0.57x	0.55x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.72x	0.66x	0.59x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.64x	4.08x	3.59x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.11x	5.28x	4.61x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.35x	7.85x	6.58x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.7%	12.7%	15.2%
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%	5.98%	6.46%	6.87%
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	35.66	35.66	35.66
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PUBLICIS GROUPE S.A.	13.85x	1.5x	6.85x	4.09%	27.1B
OMNICOM GROUP., INC.	8.95x	0.99x	5.58x	4.46%	20.34B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.78x	5.1x	8.86x	7.3%	10.01B
JCDECAUX SE	16.61x	1.36x	4.72x	2.79%	6.03B
WPP PLC	16.98x	0.73x	4.4x	3.92%	5.46B
NIQ GLOBAL INTELLIGENCE PLC	-54.09x	1.78x	7.5x	0%	5.13B
CYBERAGENT, INC.	14.18x	0.47x	4.72x	1.68%	3.89B
MAGNITE, INC.	37.84x	4.93x	13.32x	-.--%	3.68B
HAKUHODO DY HOLDINGS INC	19.12x	0.4x	4.79x	2.47%	2.95B
Average	9.47x	1.92x	6.75x	2.97%	9.4B
Weighted average by Cap.	9.95x	1.82x	6.62x	3.86%