Valuation AdUX

Stocks

Market Closed - Euronext Paris 19:55:00 22/09/2026 +04			5-day change	1st Jan Change
1.145 ^EUR	+1.33%		+1.78%	-43.87%

07-30	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-02	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	7.121	-	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-43.96%	-	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	12.95	12.53	11.93
Change	-	-40.25%	-0.18%	8.32%	41.72%	1.92%	-3.24%	-4.79%
P/E	51.3x	2.13x	3.22x	-	-	7.63x	6.36x	5.2x
PBR	-	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.3x	0.2x
Capitalization / Revenue	0.53x	-	-	-	-	0.3x	0.29x	0.29x
EV / Revenue	0.58x	-	-	-	-	0.54x	0.51x	0.48x
EV / EBITDA	6.34x	-	-	-	-	4.33x	3.86x	3.39x
EV / EBIT	14.2x	1.95x	3.37x	-	-	8.2x	6.81x	5.65x
EV / FCF	12.5x	6.29x	8.75x	-	-	-19x	8.08x	6.78x
FCF Yield	8.01%	15.9%	11.4%	-	-	-5.25%	12.4%	14.8%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.15	0.18	0.22
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	23.9	24.37	24.85
EBITDA ¹	2.19	-	-	-	-	2.99	3.25	3.52
EBIT ¹	0.978	4.247	2.455	-	-	1.58	1.84	2.11
Net income ¹	0.236	4.089	2.262	3.739	2.155	0.94	1.17	1.39
Net Debt ¹	1.093	-0.329	1.066	-	-	5.83	5.41	4.81
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.145	1.145	1.145
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,219	-	-
Announcement Date	07/04/22	06/04/23	04/04/24	03/04/25	02/04/26	-	-	-

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.($)
ADUX	-	0.54x	4.3x	-	8.06M
PUBLICIS GROUPE S.A.	14.06x	1.53x	6.97x	4.03%	27.9B
OMNICOM GROUP., INC.	9.16x	1x	5.66x	4.51%	20.74B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.98x	5.22x	9.08x	7.13%	10.27B
JCDECAUX SE	16.51x	1.35x	4.26x	2.81%	6.05B
WPP PLC	19.77x	0.73x	4.35x	3.93%	5.52B
NIQ GLOBAL INTELLIGENCE PLC	-57.17x	1.85x	7.77x	0%	5.42B
CYBERAGENT, INC.	14.76x	0.5x	4.99x	1.6%	4.06B
MAGNITE, INC.	37.31x	4.86x	13.13x	-.--%	3.63B
Average	8.30x	1.95x	6.72x	3%	9.29B
Weighted average by Cap.	9.57x	1.90x	6.76x	3.88%