Valuation Assystem

Stocks

Real-time Euronext Paris 04:34:01 2026-10-05 am EDT			5-day change	1st Jan Change
33.90 ^EUR	-0.29%		-13.96%	-20.61%

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	504.5	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-20.44%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	543.8	530.7	495
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-21.62%	-2.42%	-6.72%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	12.6x	11.4x	10.5x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.61x	1.48x	1.35x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.1x	1.22x
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	0.68x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	8.51x	8.02x	7.23x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	11.4x	10.7x	9.47x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	13.8x	12.9x	11.1x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	7.23%	7.76%	8.98%
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%	2.85%	2.85%	2.95%
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	34.00	34.00	34.00
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	12.58x	0.81x	8.51x	2.85%	568M
QUANTA SERVICES, INC.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	27.20x	1.80x	14.78x	2.2%	44.65B
Weighted average by Cap.	32.92x	2.18x	17.30x	1.8%