|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 30.88 EUR | -5.28% |
|
-6.36% | -33.58% |
| 07-08 | Kore.ai Announces Partnership With Atos UK&I To Deliver Governed Production-Ready AI Agents To Regulated UK Organisations | CI |
| 07-07 | Atos launches the sovereign AI platform MogwAI |  |
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 | 607.2 | - | - |
| Change | - | -75.86% | -21.57% | -40.51% | 108.86% | -37.54% | - | - |
| Enterprise Value (EV) 1 | 5,360 | 2,448 | 3,012 | 1,703 | 2,012 | 1,782 | 1,660 | 1,546 |
| Change | - | -54.33% | 23.07% | -43.45% | 18.12% | -11.46% | -6.82% | -6.86% |
| P/E | -1.38x | -0.99x | -0.23x | 0.08x | -0.68x | -12.6x | 12x | 2.57x |
| PBR | 0.92x | 0.26x | 14.2x | 0.02x | -1.21x | -0.64x | -0.65x | -1.23x |
| PEG | - | 0x | -0x | -0x | 0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.38x | 0.09x | 0.07x | 0.05x | 0.12x | 0.09x | 0.09x | 0.09x |
| EV / Revenue | 0.49x | 0.22x | 0.28x | 0.18x | 0.25x | 0.26x | 0.24x | 0.23x |
| EV / EBITDA | 4.89x | 2.4x | 2.94x | 2.36x | 2.28x | 2.24x | 1.98x | 1.67x |
| EV / EBIT | 14x | 6.88x | 6.45x | 8.56x | 5.73x | 4.15x | 3.39x | 2.51x |
| EV / FCF | -12.8x | -13.1x | -2.79x | -0.76x | 29.2x | -29.6x | 19.9x | 7.99x |
| FCF Yield | -7.82% | -7.64% | -35.8% | -131% | 3.43% | -3.38% | 5.02% | 12.5% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -270,300 | -91,400 | -310,400 | 310 | -73.83 | -2.487 | 2.608 | 12.15 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,839 | 11,341 | 10,693 | 9,577 | 8,001 | 6,758 | 6,828 | 6,870 |
| EBITDA 1 | 1,095 | 1,020 | 1,026 | 722 | 883 | 796.9 | 838.5 | 928 |
| EBIT 1 | 383 | 356 | 467 | 199 | 351 | 428.9 | 489.4 | 615.7 |
| Net income 1 | -2,962 | -1,012 | -3,441 | 248 | -1,404 | -33.86 | 51.34 | 37.5 |
| Net Debt 1 | 1,226 | 1,450 | 2,230 | 1,238 | 1,040 | 1,174 | 1,053 | 939 |
| Reference price 2 | 373,900.00 | 90,120.00 | 70,500.00 | 26.00 | 50.17 | 31.28 | 31.28 | 31.28 |
| Nbr of stocks (in thousands) | 11.1 | 11.1 | 11.1 | 17,904 | 19,379 | 19,412 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.73x | 3.45x | 12.34x | 3.2% | 199B | |
| -95.22x | 15.06x | 87.19x | -.--% | 94.23B | |
| 14.2x | 2.58x | 9.76x | 5.79% | 82.32B | |
| 10.18x | 1.12x | 5.86x | 4.74% | 83.85B | |
| 19.66x | 5.16x | 12.73x | 2.89% | 59.44B | |
| 13.98x | 2.04x | 8.55x | 5.57% | 45.29B | |
| 19.71x | 1.46x | 9.24x | 1% | 34.94B | |
| 18.39x | 1.48x | 9.29x | 1.61% | 34.44B | |
| 15.91x | 2.04x | 9.47x | 5.43% | 32.85B | |
| Average | 4.39x | 3.82x | 18.27x | 3.36% | 73.98B | |
| Weighted average by Cap. | 1.81x | 4.47x | 21.11x | 3.31% |
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
- AXI1 Stock
- Valuation Atos Group
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
