Valuation Assystem

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-07-10 am EDT			5-day change	1st Jan Change
43.20 ^EUR	-1.59%		+2.13%	+1.17%

May. 22	Assystem S.A. Appoints Mr. Emmanuel Fievet as Director	CI
May. 22	Assystem S.A. Approves Dividend for Financial Year 2025, Payable on 9 July 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	689	680.3	628.2
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-0.71%	-1.26%	-7.65%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	16.1x	14.7x	13.6x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	2.09x	1.88x	1.79x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.51x	1.72x
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	1.02x	0.97x	0.86x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.7x	10.3x	8.91x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	14.6x	13.7x	12.2x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	16.5x	16.4x	11.5x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.07%	6.11%	8.69%
Dividend per Share ²	1	1	-	1	1	1	0.97	1.05
Rate of return	2.67%	2.46%	-	2.1%	2.34%	2.31%	2.25%	2.43%
EPS ²	2.281	3.242	6.789	0.5408	0.4981	2.682	2.943	3.177
Distribution rate	43.8%	30.8%	-	185%	201%	37.3%	33%	33.1%
Net sales ¹	483.1	493.5	577.5	611.3	656.6	674.8	700.5	728
EBITDA ¹	44.1	47.5	56.9	57.1	61.8	64.17	65.76	70.48
EBIT ¹	30.5	31.2	42.1	24.3	45	47.22	49.51	51.47
Net income ¹	34.2	48.9	102	8.3	7.4	41.7	45.25	52.9
Net Debt ¹	99.3	50.9	52.2	49.3	59.7	47.94	39.24	-12.81
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASSYSTEM	16.11x	1.02x	10.74x	2.31%	733M
QUANTA SERVICES, INC.	68.18x	2.94x	28.76x	0.07%	98.82B
VINCI	13.19x	1.07x	5.85x	4.46%	71.87B
COMFORT SYSTEMS USA, INC.	40.7x	4.99x	27.66x	0.17%	61.72B
LARSEN & TOUBRO LIMITED	26.14x	1.99x	19.33x	1.19%	56.93B
FERROVIAL N.V.	56.3x	4.68x	29.95x	1.61%	46.79B
HOCHTIEF AG	33.26x	0.78x	13.22x	1.91%	39.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	28.67x	0.55x	8.86x	2.1%	36.38B
EMCOR GROUP, INC.	26.77x	1.73x	16.73x	0.18%	34.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.71x	0.3x	6.27x	6.03%	27.97B
Average	31.40x	2.01x	16.74x	2%	47.51B
Weighted average by Cap.	37.34x	2.37x	19.10x	1.7%