Valuation Assystem

Stocks

Market Closed - Euronext Paris 11:55:00 2026-09-22 EDT			5-day change	1st Jan Change
40.75 ^EUR	+0.12%		+0.74%	-4.57%

09-20	Assystem S.A.(ENXTPA:ASY) dropped from S&P Global BMI Index	CI
07-24	French and Benelux stocks-Factors to watch	RE

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	603.9	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-4.77%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	643.2	630.1	594.4
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-7.3%	-2.05%	-5.66%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	15.1x	13.6x	12.5x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.92x	1.77x	1.62x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.3x	1.45x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.89x	0.86x	0.83x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.95x	0.9x	0.81x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.1x	9.52x	8.68x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	13.5x	12.7x	11.4x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	16.4x	15.3x	13.4x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.11%	6.54%	7.48%
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%	2.38%	2.38%	2.47%
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	40.70	40.70	40.70
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	15.06x	0.95x	10.07x	2.38%	693M
QUANTA SERVICES, INC.	55.55x	2.56x	24.44x	0.07%	96.61B
VINCI	12.32x	1.05x	5.78x	4.74%	71.15B
COMFORT SYSTEMS USA, INC.	33.61x	4.22x	22.93x	0.2%	57.36B
LARSEN & TOUBRO LIMITED	26.25x	2.02x	19.86x	1.17%	56.1B
FERROVIAL N.V.	51.14x	4.05x	25.76x	1.85%	40.24B
HOCHTIEF AG	27.41x	0.69x	11.34x	2.25%	34.52B
EMCOR GROUP, INC.	23.13x	1.58x	14.56x	0.2%	33.42B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.16x	0.44x	7.02x	2.71%	30.26B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.97x	0.31x	5.8x	5.91%	26.59B
Average	27.16x	1.79x	14.75x	2.15%	44.69B
Weighted average by Cap.	31.85x	2.10x	16.76x	1.84%