Valuation Assystem

Stocks

Market Closed - Euronext Paris 03:55:00 31/10/26 am AEDT			5-day change	1st Jan Change
33.95 ^EUR	-2.44%		+1.04%	-20.49%

28/10	Assystem S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
28/10	Assystem fine-tunes targets after nuclear-backed results

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	554.4	600.4	736.4	701.6	634.2	503.6	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-20.58%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	544.1	530.4	517.3
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-21.58%	-2.53%	-2.46%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	18.8x	11.5x	10.6x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.66x	1.52x	1.4x
PEG	-	0.3x	0x	-1x	-10.86x	0x	0.2x	1.27x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.75x	0.72x	0.69x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.81x	0.76x	0.71x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	8.48x	7.96x	7.54x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	11.5x	10.8x	9.98x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	14.6x	12.8x	11.6x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.85%	7.82%	8.63%
Dividend per Share ²	1	1	-	1	1	0.97	0.97	1.003
Rate of return	2.67%	2.46%	-	2.1%	2.34%	2.86%	2.86%	2.96%
EPS ²	2.281	3.242	6.789	0.5408	0.4981	1.801	2.959	3.206
Distribution rate	43.8%	30.8%	-	185%	201%	53.9%	32.8%	31.3%
Net sales ¹	483.1	493.5	577.5	611.3	656.6	674.8	700.5	730.1
EBITDA ¹	44.1	47.5	56.9	57.1	61.8	64.17	66.59	68.65
EBIT ¹	30.5	31.2	42.1	24.3	45	47.29	49.32	51.82
Net income ¹	34.2	48.9	102	8.3	7.4	31.95	45.5	49.9
Net Debt ¹	99.3	50.9	52.2	49.3	59.7	40.51	26.74	13.68
Reference price ²	37.50	40.60	49.50	47.55	42.70	33.95	33.95	33.95
Nbr of stocks (in thousands)	14,785	14,788	14,877	14,754	14,852	14,834	-	-
Announcement Date	15/3/22	14/3/23	13/3/24	18/3/25	10/3/26	-	-	-

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.($)
ASSYSTEM	18.85x	0.81x	8.48x	2.86%	562M
QUANTA SERVICES, INC.	48.46x	2.36x	22.8x	0.07%	93.53B
VINCI	12.06x	1.03x	5.68x	4.83%	67.2B
LARSEN & TOUBRO LIMITED	25.68x	1.96x	19.84x	1.15%	55.9B
COMFORT SYSTEMS USA, INC.	24.28x	2.96x	16.44x	0.27%	43.05B
FERROVIAL N.V.	52.83x	4.13x	25.9x	1.78%	40.82B
HOCHTIEF AG	25.86x	0.64x	10.58x	2.41%	31.4B
EMCOR GROUP, INC.	19.67x	1.38x	12.33x	0.23%	29.75B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6.41x	0.34x	5.79x	5.25%	28.87B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.6x	0.4x	6.43x	2.82%	26.92B
Average	25.57x	1.60x	13.43x	2.17%	41.8B
Weighted average by Cap.	29.08x	1.86x	15.39x	1.89%