Valuation Acteos

Stocks

Real-time Euronext Paris 05:18:07 17/09/26 pm AEST			5-day change	1st Jan Change
0.8500 ^EUR	-2.30%		0.00%	-13.09%

11/09	Acteos postpones its half-year results
28/07	Acteos posted near-flat first-half revenue

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	8.615	6.005	4.9	4.166	3.058	3.26
Change	-	-30.3%	-18.4%	-14.98%	-26.59%	6.61%
Enterprise Value (EV) ¹	13	8.933	6.925	6.951	5.439	5.192
Change	-	-31.28%	-22.48%	0.38%	-21.76%	-4.54%
P/E	64.8x	-8.15x	-29.3x	-31.3x	-2.42x	-5.15x
PBR	21.1x	-23.9x	-13.8x	-8x	-1.58x	-1.28x
PEG	-	0x	0.4x	1.5x	-0x	0.1x
Capitalization / Revenue	0.54x	0.46x	0.25x	0.29x	0.23x	0.39x
EV / Revenue	0.81x	0.69x	0.36x	0.48x	0.42x	0.61x
EV / EBITDA	34.3x	-16.6x	663x	7.88x	-41.6x	-16x
EV / EBIT	64.7x	-9.83x	-46.9x	10.3x	-8.48x	-14.8x
EV / FCF	-18.7x	5.41x	5.42x	-7.8x	21x	87.1x
FCF Yield	-5.36%	18.5%	18.4%	-12.8%	4.75%	1.15%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.04	-0.2209	-0.0501	-0.04	-0.38	-0.19
Distribution rate	-	-	-	-	-	-
Net sales ¹	15.98	12.96	19.46	14.54	13.04	8.442
EBITDA ¹	0.3794	-0.5376	0.0104	0.8826	-0.1308	-0.3245
EBIT ¹	0.2008	-0.9084	-0.1476	0.6727	-0.6417	-0.3502
Net income ¹	0.1596	-0.7354	-0.1671	-0.1341	-1.247	-0.6295
Net Debt ¹	4.384	2.929	2.025	2.785	2.381	1.932
Reference price ²	2.5900	1.8000	1.4700	1.2500	0.9180	0.9780
Nbr of stocks (in thousands)	3,326	3,336	3,333	3,333	3,331	3,333
Announcement Date	26/3/21	25/3/22	1/4/23	30/3/24	29/3/25	28/3/26

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.($)
ACTEOS	-	-	-	-	3.34M
IBM	23.32x	3.79x	13.25x	2.85%	224B
ACCENTURE PLC	14.09x	1.55x	8.16x	3.41%	116B
SNOWFLAKE INC.	-129.79x	18.1x	100.35x	-.--%	117B
TATA CONSULTANCY SERVICES LTD.	14.17x	2.58x	9.74x	5.8%	82.55B
RELX PLC	19.85x	5.25x	12.89x	2.86%	59.74B
INFOSYS LIMITED	13.9x	2.01x	8.53x	5.61%	44.75B
FUJITSU LIMITED	22.11x	1.81x	11.28x	1.37%	44B
NEC CORPORATION	21.19x	1.61x	10.23x	0.89%	41.4B
HCL TECHNOLOGIES LIMITED	17.27x	2.18x	10.33x	5.06%	35.34B
Average	1.79x	4.32x	20.53x	3.09%	76.42B
Weighted average by Cap.	-3.73x	5.21x	24.68x	2.89%