Valuation Assystem

Stocks

Market Closed - Euronext Paris 11:55:00 2026-10-12 EDT			5-day change	1st Jan Change
32.50 ^EUR	-0.15%		+0.15%	-23.89%

09-30	Amentum's JV Named Preferred Supplier for $2.78 Billion UK Nuclear Contract	MT
09-20	Assystem S.A.(ENXTPA:ASY) dropped from S&P Global BMI Index	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	482.3	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-23.95%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	521.6	508.4	472.8
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-24.83%	-2.52%	-7.01%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	12x	10.9x	10x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.54x	1.41x	1.29x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1x	1.16x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.71x	0.69x	0.66x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.77x	0.73x	0.65x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	8.17x	7.68x	6.91x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	11x	10.3x	9.04x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	13.3x	12.3x	10.6x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	7.53%	8.1%	9.4%
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%	2.98%	2.98%	3.09%
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	32.50	32.50	32.50
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	12.03x	0.77x	8.17x	2.98%	539M
QUANTA SERVICES, INC.	59.95x	2.76x	26.34x	0.06%	104B
VINCI	11.85x	1.02x	5.61x	4.93%	66.61B
COMFORT SYSTEMS USA, INC.	33.72x	4.24x	23.01x	0.2%	57.56B
LARSEN & TOUBRO LIMITED	24.5x	1.9x	18.69x	1.2%	52.24B
FERROVIAL N.V.	46.95x	3.8x	24.03x	2.06%	36.41B
EMCOR GROUP, INC.	23.78x	1.62x	14.98x	0.19%	34.37B
HOCHTIEF AG	27.23x	0.68x	11.18x	2.28%	33.15B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.9x	0.41x	6.5x	2.82%	27.39B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.12x	0.31x	6.02x	5.5%	27.41B
Average	26.70x	1.75x	14.45x	2.22%	44.01B
Weighted average by Cap.	32.83x	2.13x	17.12x	1.81%