Valuation DLSI

Stocks

Market Closed - Euronext Paris Other stock markets 01:55:00 30/07/26 am AEST			5-day change	1st Jan Change
10.90 ^EUR	-0.91%		+1.87%	-5.22%

27/04	Emeis, Exosens, Thales... stocks to watch today in Paris
25/04	Casino, Eurofins Scientific, DLSI Group, Verallia... stocks to watch Monday in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	31.13	32.53	28.59	33.67	31.51	29.23
Change	-	4.49%	-12.11%	17.78%	-6.42%	-7.26%
Enterprise Value (EV) ¹	36.06	19.61	11.98	14.78	26.55	18.31
Change	-	-45.63%	-38.89%	23.35%	79.65%	-31.03%
P/E	-66.2x	11.1x	5.98x	9.15x	63.5x	-26x
PBR	0.65x	0.63x	0.51x	0.57x	0.54x	0.52x
PEG	-	-0x	0.1x	-0.4x	-0.7x	0x
Capitalization / Revenue	0.19x	0.17x	0.15x	0.16x	0.15x	0.14x
EV / Revenue	0.22x	0.1x	0.06x	0.07x	0.13x	0.09x
EV / EBITDA	13.7x	3.66x	1.51x	2.22x	9.53x	6.44x
EV / EBIT	19.8x	4.17x	1.61x	2.39x	12.9x	9.29x
EV / FCF	3.46x	1.07x	2.32x	6.17x	-3.45x	2.37x
FCF Yield	28.9%	93.1%	43.1%	16.2%	-29%	42.1%
Dividend per Share ²	-	0.3	0.4	0.4	0.4	-
Rate of return	-	2.34%	3.56%	3.02%	3.23%	-
EPS ²	-0.1849	1.156	1.88	1.448	0.1952	-0.4423
Distribution rate	-	26%	21.3%	27.6%	205%	-
Net sales ¹	164.9	194.9	196.7	204.5	211.9	214.3
EBITDA ¹	2.629	5.353	7.94	6.671	2.785	2.845
EBIT ¹	1.82	4.698	7.448	6.18	2.058	1.972
Net income ¹	-0.47	2.937	4.787	3.68	0.496	-1.124
Net Debt ¹	4.93	-12.92	-16.61	-18.9	-4.964	-10.92
Reference price ²	12.25	12.80	11.25	13.25	12.40	11.50
Nbr of stocks (in thousands)	2,541	2,541	2,541	2,541	2,541	2,541
Announcement Date	15/4/21	21/4/22	17/4/23	28/4/25	28/4/25	30/4/26

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.($)
DLSI	-	-	-	-	31.86M
AUTOMATIC DATA PROCESSING, INC.	23.82x	4.85x	16.54x	2.5%	106B
RANDSTAD N.V.	19.82x	0.34x	8.64x	4.29%	7.67B
ADECCO GROUP AG	12.67x	0.28x	7.67x	4.06%	5.09B
ROBERT HALF INC.	31.01x	0.68x	14.15x	6%	3.97B
PERSOL HOLDINGS CO.,LTD.	13.16x	0.31x	5.1x	4.82%	3.67B
FIRST ADVANTAGE CORPORATION	89.09x	3.16x	11.13x	-.--%	3.58B
MANPOWERGROUP INC.	18.35x	0.17x	7.41x	2.46%	2.58B
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	13.12x	-	-	3.93%	1.46B
FESCO GROUP CO., LTD.	7.8x	-	-	6.4%	1.12B
Average	25.43x	1.40x	10.09x	3.83%	13.48B
Weighted average by Cap.	24.47x	4.02x	15.02x	2.81%