Valuation Assystem

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 30/07/26 am AEST			5-day change	1st Jan Change
43.20 ^EUR	+0.47%		-0.92%	+1.17%

24/07	French and Benelux stocks-Factors to watch	RE
24/07	Assystem S.A. Reports Unaudited Consolidated Revenue Results for the Six Months Ended June 30, 2026	CI

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	641	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	1.08%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	680.3	667.2	631.5
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-1.95%	-1.93%	-5.34%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	16x	14.5x	13.3x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	2.04x	1.88x	1.72x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.4x	1.54x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.95x	0.92x	0.88x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	1.01x	0.95x	0.86x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.7x	10.1x	9.23x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	14.3x	13.5x	12.1x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	17.3x	16.2x	14.2x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	5.78%	6.18%	7.04%
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%	2.25%	2.25%	2.32%
EPS ²	2.281	3.242	6.789	0.5408	0.4981	2.702	2.987	3.245
Distribution rate	43.8%	30.8%	-	185%	201%	35.9%	32.5%	30.9%
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	63.87	66.19	68.45
EBIT ¹	30.5	31.2	42.1	24.3	45	47.62	49.57	52.28
Net income ¹	34.2	48.9	102	8.3	7.4	42.15	46.15	50.7
Net Debt ¹	99.3	50.9	52.2	49.3	59.7	39.3	26.14	-9.506
Reference price ²	37.50	40.60	49.50	47.55	42.70	43.20	43.20	43.20
Nbr of stocks (in thousands)	14,785	14,788	14,877	14,754	14,852	14,839	-	-
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	15.91x	1x	10.6x	2.26%	727M
QUANTA SERVICES, INC.	60.9x	2.64x	25.8x	0.07%	88.29B
VINCI	13.2x	1.07x	5.85x	4.45%	71.51B
COMFORT SYSTEMS USA, INC.	33.56x	4.22x	22.9x	0.2%	57.14B
LARSEN & TOUBRO LIMITED	25.7x	2.02x	19.66x	1.24%	55.19B
FERROVIAL N.V.	53.88x	4.49x	28.69x	1.71%	44.52B
HOCHTIEF AG	31x	0.74x	12.23x	2.05%	37.04B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.37x	0.5x	7.96x	2.35%	32.48B
EMCOR GROUP, INC.	24.09x	1.56x	14.99x	0.2%	31.37B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.78x	0.3x	5.8x	5.97%	28.33B
Average	28.84x	1.85x	15.45x	2.05%	44.66B
Weighted average by Cap.	33.43x	2.16x	17.29x	1.81%