Valuation Assystem

Stocks

Real-time Euronext Paris Other stock markets 04:11:56 2026-07-02 EDT			5-day change	1st Jan Change
41.00 ^EUR	+0.74%		+2.24%	-3.98%

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	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	651.9	643.2	591.1
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-6.05%	-1.33%	-8.09%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	15.2x	13.8x	12.8x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.97x	1.77x	1.69x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.42x	1.61x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.9x	0.86x	0.83x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.97x	0.92x	0.81x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.2x	9.78x	8.39x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	13.8x	13x	11.5x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	15.6x	15.5x	10.8x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.41%	6.46%	9.24%
Dividend per Share ²	1	1	-	1	1	1	0.97	1.05
Rate of return	2.67%	2.46%	-	2.1%	2.34%	2.46%	2.38%	2.58%
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	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	15.17x	0.97x	10.16x	2.46%	688M
QUANTA SERVICES, INC.	71.4x	3.08x	30.05x	0.06%	104B
VINCI	13.71x	1.1x	6.03x	4.27%	75.03B
COMFORT SYSTEMS USA, INC.	43.23x	5.37x	29.85x	0.16%	65.55B
LARSEN & TOUBRO LIMITED	27.11x	2.05x	19.94x	1.15%	59.22B
FERROVIAL N.V.	57.58x	4.82x	30.88x	1.47%	48.41B
HOCHTIEF AG	36.27x	0.85x	14.43x	1.75%	42.54B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.92x	0.57x	9.12x	2.03%	37.48B
EMCOR GROUP, INC.	27.55x	1.79x	17.24x	0.17%	35.74B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.52x	0.29x	6.2x	6.28%	26.82B
Average	32.65x	2.09x	17.39x	1.98%	49.52B
Weighted average by Cap.	39.26x	2.50x	20.09x	1.62%