Valuation Ipsos LIQUIDNET SYSTEMS

Stocks

Delayed LIQUIDNET SYSTEMS Other stock markets			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-

07-31	Ipsos SA Announces CEO Changes	CI
07-31	France's Ipsos Appoints New CEO	MT

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	1,528	-	-
Change	-	41.8%	-5.68%	-19.33%	-25.22%	3.36%	-	-
Enterprise Value (EV) ¹	2,150	2,598	2,695	2,147	1,837	1,891	1,790	1,624
Change	-	20.84%	3.72%	-20.34%	-14.45%	2.97%	-5.34%	-9.29%
P/E	10.2x	12.3x	15.8x	9.85x	8.02x	7.36x	6.74x	6.32x
PBR	1.37x	1.75x	1.73x	1.25x	0.94x	0.88x	0.86x	0.78x
PEG	-	0.7x	-0.7x	0.3x	-0.96x	0.5x	0.73x	0.95x
Capitalization / Revenue	0.85x	1.08x	1.03x	0.81x	0.59x	0.6x	0.58x	0.56x
EV / Revenue	1x	1.08x	1.13x	0.88x	0.73x	0.74x	0.68x	0.6x
EV / EBITDA	6.02x	6.45x	6.21x	5.23x	4.47x	4.73x	4.22x	3.65x
EV / EBIT	7.75x	8.26x	8.63x	6.72x	5.94x	6.14x	5.44x	4.67x
EV / FCF	7.11x	9.62x	11.9x	8.01x	8.39x	9.55x	8.14x	6.71x
FCF Yield	14.1%	10.4%	8.37%	12.5%	11.9%	10.5%	12.3%	14.9%
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%	5.97%	6.44%	6.86%
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	363.1	262	95.75
Reference price ²	41.25	58.50	56.75	45.92	34.26	35.74	35.74	35.74
Nbr of stocks (in thousands)	44,424	44,419	43,186	43,057	43,153	42,757	-	-
Announcement Date	23/02/22	15/02/23	21/02/24	26/02/25	24/02/26	-	-	-

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.($)
OMNICOM GROUP., INC.	9.12x	1.03x	5.75x	4.37%	21.59B
FOCUS MEDIA INFORMATION TECHNOLOGY CO., LTD.	13.36x	5.91x	10.75x	6.57%	12.02B
JCDECAUX SE	16.3x	1.24x	4.59x	3.03%	5.54B
CYBERAGENT, INC.	16.96x	0.6x	5.84x	1.42%	4.63B
WPP PLC	9.3x	0.66x	3.97x	5.03%	4.34B
NIQ GLOBAL INTELLIGENCE PLC	-34.73x	1.39x	5.89x	-.--%	3.3B
HAKUHODO DY HOLDINGS INC	18.43x	0.39x	5.61x	2.46%	2.93B
Average	6.96x	1.60x	6.06x	3.27%	7.76B
Weighted average by Cap.	9.32x	2.05x	6.60x	4.15%