|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 34.70 EUR | +2.85% |
|
-7.86% | -29.07% |
| 06-12 | Renault launches cleveR insights with Software Republique partners |  |
| 06-02 | AlphaValue/Baader Europe Projects Earnings Recovery for Atos in FY27 Amid Debt Restructuring | MT |
Company Valuation: Atos SE
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 | 673.2 | - | - |
| Change | - | -75.86% | -21.57% | -40.51% | 108.86% | -30.75% | - | - |
| Enterprise Value (EV) 1 | 5,360 | 2,448 | 3,012 | 1,703 | 2,012 | 1,950 | 1,794 | 1,737 |
| Change | - | -54.33% | 23.07% | -43.45% | 18.12% | -3.09% | -8.01% | -3.15% |
| P/E Ratio | -1.38x | -0.99x | -0.23x | 0.08x | -0.68x | -12x | 12.3x | 3.4x |
| PBR | 0.92x | 0.26x | 14.2x | 0.02x | -1.21x | -0.69x | -0.69x | -0.88x |
| PEG | - | 0x | -0x | -0x | 0x | 0.1x | -0x | 0x |
| Capitalization / Revenue | 0.38x | 0.09x | 0.07x | 0.05x | 0.12x | 0.1x | 0.1x | 0.1x |
| EV / Revenue | 0.49x | 0.22x | 0.28x | 0.18x | 0.25x | 0.29x | 0.26x | 0.25x |
| EV / EBITDA | 4.89x | 2.4x | 2.94x | 2.36x | 2.28x | 2.47x | 2.15x | 1.89x |
| EV / EBIT | 14x | 6.88x | 6.45x | 8.56x | 5.73x | 4.6x | 3.68x | 2.84x |
| EV / FCF | -12.8x | -13.1x | -2.79x | -0.76x | 29.2x | -534x | 22.8x | 9.23x |
| FCF Yield | -7.82% | -7.64% | -35.8% | -131% | 3.43% | -0.19% | 4.38% | 10.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -270,300 | -91,400 | -310,400 | 310 | -73.83 | -2.894 | 2.817 | 10.21 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 10,839 | 11,341 | 10,693 | 9,577 | 8,001 | 6,711 | 6,814 | 6,852 |
| EBITDA 1 | 1,095 | 1,020 | 1,026 | 722 | 883 | 788.6 | 835.7 | 920.7 |
| EBIT 1 | 383 | 356 | 467 | 199 | 351 | 424.2 | 487.3 | 610.7 |
| Net income 1 | -2,962 | -1,012 | -3,441 | 248 | -1,404 | -43.33 | 57.12 | 2.65 |
| Net Debt 1 | 1,226 | 1,450 | 2,230 | 1,238 | 1,040 | 1,277 | 1,121 | 1,064 |
| Reference price 2 | 373,900.00 | 90,120.00 | 70,500.00 | 26.00 | 50.17 | 34.68 | 34.68 | 34.68 |
| 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 Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.52x | 4.25x | 14.83x | 2.48% | 256B | |
| 12.66x | 1.35x | 7.08x | 3.82% | 105B | |
| 20.4x | 4.15x | 14.17x | 2.92% | 90.42B | |
| 13.87x | 2.53x | 9.34x | 6.01% | 82.27B | |
| -81.53x | 12.84x | 74.47x | -.--% | 80.68B | |
| 19.59x | 5.12x | 12.66x | 2.9% | 58.94B | |
| 14.49x | 2.12x | 8.9x | 5.34% | 47.53B | |
| 12.93x | 1.48x | 10.14x | 1.25% | 35.3B | |
| 20.8x | 1.41x | 10.03x | 0.84% | 32.12B | |
| Average | 6.64x | 3.92x | 17.96x | 2.84% | 87.52B | |
| Weighted average by Cap. | 9.50x | 4.25x | 18.34x | 2.91% |
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
- ATO2 Stock
- Valuation Atos SE
Select your edition
All financial news and data tailored to specific country editions
