Valuation Assystem

Stocks

Market Closed - Euronext Paris Other stock markets 11:55:00 2026-06-11 EDT			5-day change	1st Jan Change
42.60 ^EUR	+0.24%		-3.95%	-0.23%

05-22	Assystem S.A. Appoints Mr. Emmanuel Fievet as Director	CI
05-22	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	632.1	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-0.32%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	680.1	671.4	619.3
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-1.99%	-1.28%	-7.75%
P/E Ratio	16.4x	12.5x	7.29x	87.9x	85.7x	15.9x	14.5x	13.4x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	2.07x	1.86x	1.77x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.49x	1.69x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.94x	0.9x	0.87x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	1.01x	0.96x	0.85x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.6x	10.2x	8.79x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	14.4x	13.6x	12x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	16.3x	16.2x	11.3x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.15%	6.19%	8.82%
Dividend per Share ²	1	1	-	1	1	1	0.97	1.05
Rate of return	2.67%	2.46%	-	2.1%	2.34%	2.35%	2.28%	2.46%
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	42.60	42.60	42.60
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	15.84x	1.01x	10.57x	2.35%	729M
QUANTA SERVICES, INC.	67.22x	2.9x	28.36x	0.07%	97.68B
VINCI	13.55x	1.12x	6.16x	4.33%	78.19B
COMFORT SYSTEMS USA, INC.	39.85x	4.94x	27.46x	0.17%	60.43B
LARSEN & TOUBRO LIMITED	25.93x	1.97x	19.07x	1.18%	56.56B
FERROVIAL N.V.	54.73x	4.61x	29.53x	1.54%	46.68B
HOCHTIEF AG	33.77x	0.8x	13.23x	1.87%	40.18B
EMCOR GROUP, INC.	26.6x	1.72x	16.62x	0.18%	34.52B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.86x	0.3x	6.33x	5.84%	28.91B
BOUYGUES SA	15.32x	0.41x	4.52x	4.4%	21.77B
Average	29.77x	1.98x	16.19x	2.19%	46.56B
Weighted average by Cap.	36.11x	2.38x	18.82x	1.81%