Valuation AtoS SE

Equities

Market Closed - Euronext Paris Other stock markets 11:35:00 2024-09-06 EDT			5-day change	1st Jan Change
0.6946 ^EUR	-2.85%		-15.25%	-90.15%

09-02	CAC40: erases losses and ends slightly higher	CF
09-02	CAC40: buyers keep the upper hand at the start of the month	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,073	8,062	4,133	997.8	782.5	77.21	-	-
Change	-	-0.14%	-48.73%	-75.86%	-21.57%	-90.13%	-	-
Enterprise Value (EV) ¹	9,809	8,529	5,359	2,448	3,012	4,824	3,839	5,030
Change	-	-13.05%	-37.17%	-54.33%	23.07%	60.14%	-20.42%	31.02%
P/E ratio	2.35x	14.8x	-1.38x	-0.99x	-0.23x	-0.07x	-0.31x	-0.47x
PBR	1.13x	1.19x	0.92x	0.26x	14.2x	-0.04x	-0.05x	-0.05x
PEG	-	-0.2x	0x	0x	-0x	0x	0x	0x
Capitalization / Revenue	0.7x	0.72x	0.38x	0.09x	0.07x	0.01x	0.01x	0.01x
EV / Revenue	0.85x	0.76x	0.49x	0.22x	0.28x	0.49x	0.38x	0.51x
EV / EBITDA	5.27x	5.06x	4.89x	2.4x	2.94x	5.52x	3.61x	4.24x
EV / EBIT	8.24x	8.51x	14x	6.88x	6.45x	16.5x	9.5x	9.04x
EV / FCF	15.3x	16.6x	-12.8x	-13.1x	-2.79x	-2.73x	-7.74x	-28.1x
FCF Yield	6.54%	6.01%	-7.82%	-7.64%	-35.8%	-36.6%	-12.9%	-3.56%
Dividend per Share ²	1.4	0.9	-	-	-	-	-	-
Rate of return	1.88%	1.2%	-	-	-	-	-	-
EPS ²	31.56	5.05	-27.03	-9.14	-31.04	-9.359	-2.206	-1.467
Distribution rate	4.44%	17.8%	-	-	-	-	-	-
Net sales ¹	11,588	11,181	10,839	11,341	10,693	9,809	10,046	9,954
EBITDA ¹	1,860	1,686	1,095	1,020	1,026	873.7	1,064	1,187
EBIT ¹	1,190	1,002	383	356	467	292.8	404	556.6
Net income ¹	3,399	550	-2,962	-1,012	-3,441	-1,029	-246	-56.4
Net Debt ¹	1,736	467	1,226	1,450	2,230	4,747	3,762	4,952
Reference price ²	74.3200	74.7800	37.3900	9.0120	7.0500	0.6946	0.6946	0.6946
Nbr of stocks (in thousands)	108,630	107,815	110,548	110,714	110,992	111,164	-	-
Announcement Date	2/19/20	2/18/21	2/28/22	2/28/23	3/26/24	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ATOS SE	-0.07x	0.49x	5.52x	-.--%	85.74M
ACCENTURE PLC	29.71x	3.21x	17.17x	+1.52%	213B
TATA CONSULTANCY SERVICES LTD.	31.48x	6.04x	22.09x	+2.35%	192B
IBM	22.17x	3.52x	14.45x	+3.33%	185B
AUTOMATIC DATA PROCESSING, INC.	26.85x	5.36x	18.29x	+2.19%	110B
INFOSYS LIMITED	29.49x	4.66x	19.32x	+2.55%	93.83B
RELX PLC	33.27x	7.42x	18.88x	+1.78%	86.06B
CROWDSTRIKE HOLDINGS, INC.	539.19x	14.55x	59.21x	-.--%	60.4B
HCL TECHNOLOGIES LIMITED	27.88x	3.87x	17.66x	+3.08%	56.61B
COGNIZANT TECHNOLOGY SOLUTIONS CORPORATION	16.75x	1.75x	9.85x	+1.58%	37.59B
Average	75.67x	5.09x	20.24x	+1.84%	103.44B
Weighted average by Cap.	57.84x	5.15x	20.27x	+2.18%