Valuation AdUX

Stocks

Market Closed - Euronext Paris Other stock markets 19:55:00 19/06/2026 +04			5-day change	1st Jan Change
1.610 ^EUR	+0.62%		+1.90%	-21.08%

04-02	AdUX SA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
30/07/25	AdUX SA Reports Earnings Results for the Half Year Ended June 30, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	12.79	8.622	7.212	8.966	12.71	10.02	-
Change	-	-32.56%	-16.36%	24.33%	41.72%	-21.13%	-
Enterprise Value (EV) ¹	13.88	8.293	8.278	8.966	12.71	13.7	13.18
Change	-	-40.25%	-0.18%	8.32%	41.72%	7.83%	-3.8%
P/E	51.3x	2.13x	3.22x	-	-	6.71x	6.19x
PBR	-	-	-	-	-	-	-
PEG	-	0x	-0.1x	-	-	-	0.74x
Capitalization / Revenue	0.53x	-	-	-	-	0.41x	0.4x
EV / Revenue	0.58x	-	-	-	-	0.56x	0.52x
EV / EBITDA	6.34x	-	-	-	-	3.68x	3.47x
EV / EBIT	14.2x	1.95x	3.37x	-	-	5.93x	5.49x
EV / FCF	12.5x	6.29x	8.75x	-	-	9.01x	7.99x
FCF Yield	8.01%	15.9%	11.4%	-	-	11.1%	12.5%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.04	0.65	0.36	-	-	0.24	0.26
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	23.95	-	-	-	-	24.62	25.11
EBITDA ¹	2.19	-	-	-	-	3.72	3.8
EBIT ¹	0.978	4.247	2.455	-	-	2.31	2.4
Net income ¹	0.236	4.089	2.262	3.739	2.155	1.53	1.67
Net Debt ¹	1.093	-0.329	1.066	-	-	3.68	3.16
Reference price ²	2.050	1.385	1.160	1.440	2.040	1.610	1.610
Nbr of stocks (in thousands)	6,237	6,225	6,217	6,227	6,229	6,225	-
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	-	0.56x	3.68x	-	11.49M
PUBLICIS GROUPE S.A.	12.89x	1.4x	6.34x	4.35%	25.65B
OMNICOM GROUP., INC.	8.07x	0.96x	5.14x	4.9%	20.34B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	11.9x	5.22x	9.25x	7.38%	10.71B
JCDECAUX SE	14.82x	-	-	3.5%	4.79B
CYBERAGENT, INC.	15.4x	0.53x	5.2x	1.57%	4.12B
WPP PLC	8.46x	0.63x	3.78x	5.53%	3.87B
MAGNITE, INC.	25.93x	3.5x	9.88x	-.--%	2.56B
Average	13.92x	1.83x	6.18x	3.89%	9.01B
Weighted average by Cap.	11.88x	1.86x	6.36x	4.65%