Valuation DLSI

Stocks

Real-time Euronext Paris 06:28:19 2026-10-28 am EDT			5-day change	1st Jan Change
9.800 ^EUR	-2.00%		-3.92%	-14.78%

Sep. 25	DLSI Reports Earnings Results for the Half Year Ended June 30, 2026	CI
Apr. 27	Emeis, Exosens, Thales... stocks to watch today 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	4/15/21	4/21/22	4/17/23	4/28/25	4/28/25	4/30/26

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	-	-	-	-	28.32M
RECRUIT HOLDINGS CO., LTD.	33.51x	5.94x	22.73x	0.14%	165B
AUTOMATIC DATA PROCESSING, INC.	23.95x	4.91x	16.4x	2.44%	116B
PAYCHEX, INC.	19.86x	6.12x	12.99x	4.45%	38.89B
RANDSTAD N.V.	19.96x	0.36x	9.22x	4%	7.92B
KANZHUN LIMITED	10.95x	3.53x	7.71x	1.53%	7.44B
BENEFIT SYSTEMS S.A.	20.77x	3.87x	12.25x	1.68%	4.98B
ADECCO GROUP AG	13x	0.28x	7.42x	4.2%	4.82B
ROBERT HALF INC.	31.84x	0.73x	15.23x	5.64%	4.22B
KORN FERRY	13.82x	1.19x	6.95x	2.92%	4.15B
Average	20.85x	2.99x	12.32x	3%	35.37B
Weighted average by Cap.	27.38x	5.22x	18.33x	1.66%