Valuation Atos Group London S.E.

Stocks

Real-time Estimate Tradegate 03:37:23 2026-09-09 EDT			5-day change	1st Jan Change
26.13 ^EUR	-54.64%		+109.61%	+14.58%

09-08	Atos Wins Deal for Digital Transformation of Spain's Barcelona City Council	MT
09-08	Atos And Municipal Institute Of Innovation And Technology Collaborate To Develop A New Digital Service Model For Barcelona City Council Employees	CI

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	514.3	-	-
Change	-	-75.86%	-21.57%	-40.51%	108.86%	-47.1%	-	-
Enterprise Value (EV) ¹	5,360	2,448	3,012	1,703	2,012	2,094	1,833	1,878
Change	-	-54.33%	23.07%	-43.45%	18.12%	4.05%	-12.47%	2.49%
P/E	-1.38x	-0.99x	-0.23x	0.08x	-0.68x	-0.95x	7.18x	3.41x
PBR	0.92x	0.26x	14.2x	0.02x	-1.21x	-0.38x	-0.47x	-0.55x
PEG	-	0x	-0x	-0x	0x	0x	-0x	0x
Capitalization / Revenue	0.38x	0.09x	0.07x	0.05x	0.12x	0.08x	0.08x	0.08x
EV / Revenue	0.49x	0.22x	0.28x	0.18x	0.25x	0.31x	0.27x	0.28x
EV / EBITDA	4.89x	2.4x	2.94x	2.36x	2.28x	2.93x	2.27x	2.16x
EV / EBIT	14x	6.88x	6.45x	8.56x	5.73x	4.42x	3.52x	3.58x
EV / FCF	-12.8x	-13.1x	-2.79x	-0.76x	29.2x	-36.4x	24.7x	10.2x
FCF Yield	-7.82%	-7.64%	-35.8%	-131%	3.43%	-2.75%	4.06%	9.8%
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	26.04	26.04	26.04
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

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.($)
IBM	22.79x	3.72x	13x	2.92%	219B
SNOWFLAKE INC.	-131.12x	18.33x	99.77x	-.--%	118B
ACCENTURE PLC	13.3x	1.47x	7.7x	3.61%	110B
TATA CONSULTANCY SERVICES LTD.	14.6x	2.67x	10.06x	5.63%	86.08B
RELX PLC	19.97x	5.26x	12.91x	2.85%	60.36B
INFOSYS LIMITED	14.18x	2.06x	8.72x	5.49%	46.22B
FUJITSU LIMITED	21.25x	1.73x	10.8x	1.38%	42.47B
NEC CORPORATION	20.15x	1.52x	9.76x	0.94%	39.39B
HCL TECHNOLOGIES LIMITED	17.63x	2.22x	10.55x	4.96%	36.45B
Average	1.42x	4.33x	20.36x	3.09%	84.16B
Weighted average by Cap.	-4.76x	5.28x	24.77x	2.93%