|
Market Closed -
London S.E.
10:36:41 2026-01-29 EST
|
5-day change | 1st Jan Change | ||
| 57.60 EUR | +4.16% |
|
+179.88% | +14.58% |
| 10-05 | Atos Secures £350 Million Application Management Contract with Metropolitan Police Service | CI |
| 10-05 | France's Atos Secures Up to GBP350 Million Contract With UK Metropolitan Police | MT |
Company Valuation: Atos Group
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,134 | 997.7 | 782.5 | 465.5 | 972.2 | 436.5 | - | - |
| Change | - | -75.86% | -21.57% | -40.51% | 108.86% | -55.1% | - | - |
| Enterprise Value (EV) 1 | 5,360 | 2,448 | 3,012 | 1,703 | 2,012 | 2,016 | 1,755 | 1,801 |
| Change | - | -54.33% | 23.07% | -43.45% | 18.12% | 0.19% | -12.95% | 2.6% |
| P/E | -1.38x | -0.99x | -0.23x | 0.08x | -0.68x | -0.81x | 6.09x | 2.89x |
| PBR | 0.92x | 0.26x | 14.2x | 0.02x | -1.21x | -0.32x | -0.4x | -0.46x |
| PEG | - | 0x | -0x | -0x | 0x | 0x | -0x | 0x |
| Capitalization / Revenue | 0.38x | 0.09x | 0.07x | 0.05x | 0.12x | 0.06x | 0.06x | 0.06x |
| EV / Revenue | 0.49x | 0.22x | 0.28x | 0.18x | 0.25x | 0.3x | 0.26x | 0.27x |
| EV / EBITDA | 4.89x | 2.4x | 2.94x | 2.36x | 2.28x | 2.82x | 2.17x | 2.07x |
| EV / EBIT | 14x | 6.88x | 6.45x | 8.56x | 5.73x | 4.25x | 3.37x | 3.43x |
| EV / FCF | -12.8x | -13.1x | -2.79x | -0.76x | 29.2x | -35.1x | 23.6x | 9.78x |
| FCF Yield | -7.82% | -7.64% | -35.8% | -131% | 3.43% | -2.85% | 4.24% | 10.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -270,300 | -91,400 | -310,400 | 310 | -73.83 | -27.29 | 3.627 | 7.645 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,839 | 11,341 | 10,693 | 9,577 | 8,001 | 6,729 | 6,754 | 6,792 |
| EBITDA 1 | 1,095 | 1,020 | 1,026 | 722 | 883 | 714.6 | 808.8 | 870.9 |
| EBIT 1 | 383 | 356 | 467 | 199 | 351 | 473.8 | 520.7 | 524.9 |
| Net income 1 | -2,962 | -1,012 | -3,441 | 248 | -1,404 | -307.7 | 69.82 | 102.3 |
| Net Debt 1 | 1,226 | 1,450 | 2,230 | 1,238 | 1,040 | 1,580 | 1,318 | 1,364 |
| Reference price 2 | 373,900.00 | 90,120.00 | 70,500.00 | 26.00 | 50.17 | 22.10 | 22.10 | 22.10 |
| Nbr of stocks (in thousands) | 11.1 | 11.1 | 11.1 | 17,904 | 19,379 | 19,750 | - | - |
| Announcement Date | 2/28/22 | 2/28/23 | 3/26/24 | 3/5/25 | 3/6/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.73x | 3.58x | 12.49x | 3.06% | 208B | |
| 21.53x | 4.56x | 11.18x | 0.77% | 185B | |
| -612.43x | 43.57x | 178.99x | -.--% | 126B | |
| -132.17x | 18.36x | 100.93x | -.--% | 118B | |
| 14.37x | 1.56x | 8.21x | 3.34% | 115B | |
| 13.66x | 2.46x | 9.34x | 6.02% | 78.82B | |
| 19.79x | 5.26x | 12.93x | 2.83% | 59.4B | |
| -17.94x | 7.51x | 12.77x | -.--% | 50.59B | |
| 22.68x | 1.88x | 11.89x | 1.37% | 44.47B | |
| Average | -72.09x | 9.86x | 39.86x | 1.93% | 109.67B | |
| Weighted average by Cap. | -81.60x | 10.56x | 43.44x | 1.89% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ATO Stock
- 0DNH Stock
- Valuation Atos Group
Select your edition
All financial news and data tailored to specific country editions
