Valuation Assystem

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-23 am EDT			5-day change	1st Jan Change
33.60 ^EUR	-0.44%		-0.74%	-21.31%

Sep. 30	Amentum's JV Named Preferred Supplier for $2.78 Billion UK Nuclear Contract	MT
Sep. 20	Assystem S.A.(ENXTPA:ASY) dropped from S&P Global BMI Index	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	498.6	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-21.38%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	537.9	524.7	489.1
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-22.48%	-2.45%	-6.79%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	12.4x	11.2x	10.4x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.59x	1.46x	1.34x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.1x	1.21x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.74x	0.71x	0.68x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.8x	0.75x	0.67x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	8.42x	7.93x	7.14x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	11.3x	10.6x	9.35x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	13.7x	12.7x	11x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	7.31%	7.85%	9.09%
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%	2.89%	2.89%	2.99%
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	33.60	33.60	33.60
Nbr of stocks (in thousands)	14,785	14,788	14,877	14,754	14,852	14,839	-	-
Announcement Date	3/15/22	3/14/23	3/13/24	3/18/25	3/10/26	-	-	-

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	12.43x	0.8x	8.42x	2.89%	558M
QUANTA SERVICES, INC.	47.16x	2.2x	20.94x	0.08%	82.15B
VINCI	11.77x	1.02x	5.59x	4.98%	66.06B
LARSEN & TOUBRO LIMITED	24.54x	1.91x	18.83x	1.19%	52.82B
COMFORT SYSTEMS USA, INC.	23.87x	2.93x	15.88x	0.28%	40.55B
FERROVIAL N.V.	46.44x	3.75x	23.63x	2.09%	35.86B
HOCHTIEF AG	24.65x	0.61x	10.11x	2.52%	30.08B
EMCOR GROUP, INC.	19.4x	1.35x	12.61x	0.24%	28.57B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.19x	0.34x	6.65x	5.43%	27.88B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	20.82x	0.39x	6.18x	2.94%	26.07B
Average	23.63x	1.53x	12.88x	2.26%	39.06B
Weighted average by Cap.	27.06x	1.74x	14.31x	2.04%