Valuation Assystem

Stocks

Real-time Euronext Paris 12:39:44 16/09/26 am AEST			5-day change	1st Jan Change
40.45 ^EUR	-0.86%		-1.34%	-5.27%

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	605.4	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-4.53%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	644.7	631.6	595.9
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-7.08%	-2.04%	-5.64%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	15.1x	13.7x	12.6x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.93x	1.77x	1.62x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.3x	1.46x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.9x	0.86x	0.83x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.96x	0.9x	0.82x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.1x	9.54x	8.71x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	13.5x	12.7x	11.4x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	16.4x	15.3x	13.4x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.1%	6.52%	7.46%
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%	2.38%	2.38%	2.46%
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	40.80	40.80	40.80
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	15.1x	0.96x	10.09x	2.38%	699M
QUANTA SERVICES, INC.	53.77x	2.48x	23.7x	0.07%	93.52B
VINCI	12.19x	1.05x	5.73x	4.8%	70.79B
COMFORT SYSTEMS USA, INC.	32.59x	4.09x	22.2x	0.21%	55.61B
LARSEN & TOUBRO LIMITED	26.31x	2.02x	19.89x	1.17%	56.19B
FERROVIAL N.V.	49.5x	3.94x	25.08x	1.85%	39.12B
HOCHTIEF AG	26.22x	0.64x	10.67x	2.36%	32.75B
EMCOR GROUP, INC.	22.89x	1.56x	14.4x	0.2%	33.07B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.45x	0.44x	6.88x	2.75%	29.37B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5x	0.31x	5.8x	5.88%	26.65B
Average	26.50x	1.75x	14.45x	2.17%	43.78B
Weighted average by Cap.	30.86x	2.05x	16.32x	1.87%