Hopscotch Groupe S.A.

Hopscotch Groupe S.A.

ALHOP · PA · Communication Services / Advertising Agencies

11.80EUR-0.15 (-1.26%)

Price History

Full chart

Market Stats

Previous Close11.95
Open11.95
Day Range11.80 – 11.95
52-Week Range9.87 – 19.45
Volume356
Market Cap36.74M
P/E (TTM)14.35
Forward P/E5.61
EPS0.84
Dividend Yield4.15%
Beta0.69
50-Day Avg14.15
200-Day Avg14.35

About

Hopscotch Global PR Group operates in public relations (PR) business in France and internationally. The company operates in specialized agencies, include Le Public Système PR, an agency for the reputation of companies and opinion formers; Sagarmatha that carries out internal and event communication campaigns; Le Public Système Cinema, a structure for cinema; Heaven, an advertising agency; Human to Human to preserve build, and restore the reputation of brands, companies, and managers on the Internet; and AD Crew, an influencer marketing agency. It provides Beeshake, a collective intelligence platform in SaaS mode; Capdel, an agile solution for small and medium business events; and Season that supports companies, brands, collectivities, and institutions in the food, drink, and lifestyle sectors. It serves luxe, sports, bank, insurance, real estate, entertainment, health, tourism, automotive, food and drinks, technology, aeronautics, transport, and energy industries. The company was formerly known as Public Système Hopscotch and changed its name to Hopscotch Global PR Group in February 2015. Hopscotch Global PR Group was founded in 1968 and is based in Paris, France.

Company Details

  • SectorCommunication Services
  • IndustryAdvertising Agencies
  • CEOMr. Benoit Desveaux
  • Employees1.20K
  • Headquarters23-25, rue Notre Dame des Victoires, Paris, France, 75002, France
  • Websitehttps://www.hopscotchgroupe.com

Leadership

  • Mr. Frederic BedinChairman of Management Board · b. 1964
  • Mr. Benoit DesveauxCo-CEO & Member of the Executive Board · b. 1963
  • Mr. Pierre-Franck MoleyCo-CEO & Member of the Executive Board · b. 1963
  • Ms. Juliette CrépinVP Finance & Administration
  • Sylvain RouchyVP of Global Operations
  • Mr. Charles-Antoine ColombVP of Public Relations
  • Ms. Marie de BeauregardVP of Human Resources & Culture
  • Ms. Valerie BonnementExecutive Vice President Business Strategy

Financials

Income Statement

Currency: EUR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue101.25M115.60M121.71M136.13M128.76M155.00M158.58M151.77M141.07M150.22M153.51M149.03M145.63M197.92M121.94M153.68M246.81M271.37M319.05M270.85M
Growth (%)-+14.18%+5.28%+11.84%-5.41%+20.38%+2.31%-4.29%-7.05%+6.49%+2.19%-2.92%-2.28%+35.91%-38.39%+26.03%+60.60%+9.95%+17.57%-15.11%
Cost of Revenue72.16M84.53M84.02M95.83M84.36M100.95M102.37M98.96M89.52M99.07M100.65M96.92M92.74M129.35M68.72M87.75M163.49M241.77M296.01M172.05M
Gross Profit29.09M31.08M37.69M40.30M44.40M54.05M56.21M52.81M51.55M51.15M52.87M52.11M52.88M68.57M53.22M65.93M83.32M29.60M23.05M98.80M
Gross Margin28.73%26.88%30.96%29.60%34.48%34.87%35.44%34.80%36.54%34.05%34.44%34.97%36.31%34.65%43.65%42.90%33.76%10.91%7.22%36.48%
Operating Expense25.80M26.52M35.53M37.65M41.94M47.89M50.60M51.01M47.97M49.94M50.67M49.18M48.23M62.50M55.28M57.14M73.96M19.67M13.88M92.33M
Operating Income3.29M4.55M2.15M2.65M2.46M6.15M5.60M1.81M3.58M1.21M2.20M2.93M4.66M6.07M-2.06M8.78M9.36M9.93M9.16M6.47M
Operating Margin3.25%3.94%1.77%1.95%1.91%3.97%3.53%1.19%2.53%0.81%1.43%1.97%3.20%3.07%-1.69%5.72%3.79%3.66%2.87%2.39%
EBITDA3.98M5.50M5.24M5.51M4.47M8.38M7.95M4.81M6.36M2.75M3.46M4.41M4.48M8.44M-3.59M12.51M13.80M12.69M15.40M11.41M
EBITDA Margin3.93%4.76%4.31%4.05%3.47%5.40%5.01%3.17%4.51%1.83%2.25%2.96%3.08%4.26%-2.94%8.14%5.59%4.68%4.83%4.21%
Net Income2.21M2.73M472.00K674.00K1.15M3.31M2.58M217.00K1.67M909.00K950.00K2.64M2.92M1.86M-8.69M4.00M5.58M4.57M4.82M2.11M
Net Income Margin2.18%2.36%0.39%0.50%0.90%2.13%1.62%0.14%1.18%0.61%0.62%1.77%2.00%0.94%-7.12%2.60%2.26%1.68%1.51%0.78%
Interest Expense109.00K152.00K31.00K365.00K188.00K277.00K327.00K276.00K151.00K239.00K202.00K296.00K416.00K1.03M1.02M880.00K1.12M1.79M2.85M2.49M
Interest Expense % of Total Revenue0.11%0.13%0.03%0.27%0.15%0.18%0.21%0.18%0.11%0.16%0.13%0.20%0.29%0.52%0.84%0.57%0.46%0.66%0.89%0.92%

Balance Sheet

Currency: EUR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets51.96M61.45M63.65M63.03M81.83M83.68M77.19M71.98M69.88M88.15M83.77M97.93M92.36M147.39M123.77M144.45M176.31M213.17M205.03M193.63M
Total Liabilities41.53M49.59M52.62M52.50M69.06M67.78M59.82M57.79M54.86M73.20M69.23M81.22M74.00M122.34M107.77M122.16M148.28M181.69M170.90M160.75M
Total Equity10.43M11.85M11.03M10.53M12.48M15.32M16.59M13.58M14.62M14.30M13.82M16.15M18.15M17.92M9.09M14.45M19.94M23.08M32.86M31.96M
Cash10.61M10.75M8.75M12.28M10.95M12.16M13.32M9.32M5.27M8.11M3.43M12.02M9.80M23.30M38.76M45.24M45.35M51.85M38.31M30.13M
Total Debt6.30M6.31M5.59M6.88M14.55M8.20M8.77M8.51M6.74M12.61M10.20M12.19M9.05M33.80M40.65M42.25M38.43M60.97M60.43M52.87M
Net Debt-4.31M-4.44M-3.16M-5.40M3.59M-3.96M-4.56M-808.00K1.47M4.50M6.77M171.00K-748.00K10.50M1.89M-3.00M-6.59M9.12M22.12M22.74M

Cash Flow

Currency: EUR2006-12-312007-12-312008-12-312009-12-312010-12-312011-12-312012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow5.13M3.72M2.95M5.99M-3.00M13.09M4.50M3.21M1.91M2.25M510.00K8.27M3.66M3.89M7.84M9.88M8.94M14.38M6.59M4.36M
Investing Cash Flow-2.06M-771.00K-2.72M-768.00K-3.72M-2.81M-1.87M-2.93M-3.39M-2.61M-935.00K-1.23M-1.43M7.82M190.00K-982.00K123.00K-2.78M-4.00M-1.80M
Financing Cash Flow730.00K-2.81M-2.48M-1.47M1.27M-4.25M-1.40M-4.42M-2.62M2.49M-4.52M-190.00K-4.25M2.08M9.04M-2.75M-9.62M-13.05M-6.88M-10.07M
Capital Expenditure516.00K533.00K324.00K454.00K1.42M1.71M2.20M2.78M2.34M1.77M1.03M636.00K839.00K222.00K340.00K415.00K573.00K709.00K694.00K572.00K
Free Cash Flow4.62M3.19M2.63M5.54M-4.42M11.38M2.31M424.00K-428.00K481.00K-518.00K7.64M2.82M3.67M7.50M9.46M8.37M13.67M5.90M3.79M
Dividends Paid930.00K1.16M1.40M1.20M1.90M679.00K1.37M1.40M635.00K1.04M641.00K957.00K1.03M1.30M---1.32M1.89M1.95M
FCF to OCF89.94%85.68%89.02%92.42%147.19%86.97%51.19%13.23%-22.40%21.36%-101.57%92.31%77.09%94.29%95.66%95.80%93.59%95.07%89.47%86.88%
Dividend Paid to FCF20.15%36.26%53.22%21.61%-43.00%5.96%59.58%329.72%-148.36%215.59%-123.75%12.53%36.52%35.47%---9.64%32.11%51.37%

Earnings

Report DateNov 8, 2016Feb 7, 2017Sep 14, 2017Nov 9, 2017Apr 4, 2018Sep 6, 2018Nov 8, 2018Apr 3, 2019Sep 12, 2019Nov 7, 2019Apr 1, 2020Sep 10, 2020Nov 5, 2020Apr 7, 2021Sep 15, 2021Nov 11, 2021Feb 8, 2022Jun 1, 2022Sep 21, 2022Nov 3, 2022Feb 2, 2023May 4, 2023Sep 27, 2023Nov 2, 2023Apr 2, 2024Sep 25, 2024Nov 5, 2024Apr 30, 2025Jul 30, 2025Nov 28, 2025
EPS Estimate0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00-0.000.000.000.000.000.000.000.000.000.000.00
EPS Actual0.000.000.220.000.820.350.000.771.260.000.360.24-2.63-0.72-0.720.001.640.001.020.000.980.000.000.000.000.000.001.20-0.040.00
Surprise------------------------------
Timing------------------After-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hoursAfter-hours------

Key Statistics & Ratios

Market Cap36.74M
Enterprise Value64.03M
Trailing P/E14.35
Forward P/E5.61
PEG Ratio0.16
Price / Sales0.14
Price / Book1.28
EPS0.84
Book Value10.69
Revenue (TTM)269.02M
Gross Profit (TTM)27.68M
EBITDA2.49M
Profit Margin-0.57%
Operating Margin-2.39%
Return on Equity7.79%
Return on Assets1.89%
Shares Outstanding3.05M
Shares Float1.23M
Beta0.69
Dividend Yield4.15%
Dividend Rate0.50
Payout Ratio77.38%

Dividends

20261×
0.50Jul 6, 2026
20251×
0.65Jul 3, 2025
20241×
0.65Jul 3, 2024
20231×
0.50Jul 6, 2023
20191×
0.50Jul 8, 2019
20181×
0.40Jun 18, 2018
20171×
0.40Jun 16, 2017
20161×
0.25Jun 16, 2016
20151×
0.40Jul 16, 2015
20141×
0.25Jun 17, 2014
20131×
0.50Jun 12, 2013
20121×
0.50Jun 19, 2012
20111×
0.25Jun 20, 2011
20101×
0.25Jul 15, 2010
20091×
0.50Jun 22, 2009
20081×
0.55Jun 23, 2008
20071×
0.46Jul 20, 2007
20061×
0.40Jul 20, 2006
20051×
0.25Jul 20, 2005
20041×
0.13Jul 19, 2004
20031×
0.11Jul 24, 2003
20011×
0.11Jul 5, 2001
19991×
0.20Jul 22, 1999