Valuation Assystem

Stocks

Real-time Euronext Paris 11:29:29 2026-11-04 EST			5-day change	1st Jan Change
34.85 ^EUR	+4.65%		-0.57%	-18.38%

10-27	Assystem S.A. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
10-27	Assystem fine-tunes targets after nuclear-backed results

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	494	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-22.11%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	534.5	520.7	485
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-22.97%	-2.58%	-6.86%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	18.5x	11.3x	10.4x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.63x	1.5x	1.37x
PEG	-	0.3x	0x	-1x	-10.86x	0x	0.2x	1.25x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.73x	0.71x	0.68x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.79x	0.74x	0.66x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	8.33x	7.82x	7.06x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	11.3x	10.6x	9.36x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	14.3x	12.5x	10.9x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.97%	7.97%	9.21%
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%	2.91%	2.91%	3.01%
EPS ²	2.281	3.242	6.789	0.5408	0.4981	1.801	2.959	3.206
Distribution rate	43.8%	30.8%	-	185%	201%	53.9%	32.8%	31.3%
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	64.17	66.59	68.65
EBIT ¹	30.5	31.2	42.1	24.3	45	47.29	49.32	51.82
Net income ¹	34.2	48.9	102	8.3	7.4	31.95	45.5	49.9
Net Debt ¹	99.3	50.9	52.2	49.3	59.7	40.51	26.74	-9.008
Reference price ²	37.50	40.60	49.50	47.55	42.70	33.30	33.30	33.30
Nbr of stocks (in thousands)	14,785	14,788	14,877	14,754	14,852	14,834	-	-
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	18.49x	0.79x	8.33x	2.91%	553M
QUANTA SERVICES, INC.	51.13x	2.49x	24.08x	0.07%	98.99B
VINCI	12.06x	1.03x	5.68x	4.83%	67.48B
LARSEN & TOUBRO LIMITED	26.26x	2x	20.22x	1.13%	57.29B
COMFORT SYSTEMS USA, INC.	25.31x	3.09x	17.18x	0.26%	44.89B
FERROVIAL N.V.	53.53x	4.22x	26.6x	1.75%	41.71B
HOCHTIEF AG	26.39x	0.66x	10.83x	2.35%	32.22B
EMCOR GROUP, INC.	20.49x	1.44x	12.92x	0.21%	30.97B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	6x	0.35x	7x	4.74%	29.29B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.94x	0.41x	6.54x	2.77%	27.48B
Average	26.16x	1.65x	13.94x	2.1%	43.09B
Weighted average by Cap.	30.22x	1.93x	16.12x	1.81%