Valuation Assystem

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 12/06/2026 pm IST			5-day change	1st Jan Change
43.40 ^EUR	+1.88%		-1.70%	+1.64%

22/05	Assystem S.A. Appoints Mr. Emmanuel Fievet as Director	CI
22/05	Assystem S.A. Approves Dividend for Financial Year 2025, Payable on 9 July 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	554.4	600.4	736.4	701.6	634.2	632.1	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-0.32%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	680.1	671.4	619.3
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-1.99%	-1.28%	-7.75%
P/E Ratio	16.4x	12.5x	7.29x	87.9x	85.7x	15.9x	14.5x	13.4x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	2.07x	1.86x	1.77x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.49x	1.69x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.94x	0.9x	0.87x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	1.01x	0.96x	0.85x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.6x	10.2x	8.79x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	14.4x	13.6x	12x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	16.3x	16.2x	11.3x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.15%	6.19%	8.82%
Dividend per Share ²	1	1	-	1	1	1	0.97	1.05
Rate of return	2.67%	2.46%	-	2.1%	2.34%	2.35%	2.28%	2.46%
EPS ²	2.281	3.242	6.789	0.5408	0.4981	2.682	2.943	3.177
Distribution rate	43.8%	30.8%	-	185%	201%	37.3%	33%	33.1%
Net sales ¹	483.1	493.5	577.5	611.3	656.6	674.8	700.5	728
EBITDA ¹	44.1	47.5	56.9	57.1	61.8	64.17	65.76	70.48
EBIT ¹	30.5	31.2	42.1	24.3	45	47.22	49.51	51.47
Net income ¹	34.2	48.9	102	8.3	7.4	41.7	45.25	52.9
Net Debt ¹	99.3	50.9	52.2	49.3	59.7	47.94	39.24	-12.81
Reference price ²	37.50	40.60	49.50	47.55	42.70	42.60	42.60	42.60
Nbr of stocks (in thousands)	14,785	14,788	14,877	14,754	14,852	14,839	-	-
Announcement Date	15/03/22	14/03/23	13/03/24	18/03/25	10/03/26	-	-	-

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.($)
ASSYSTEM	15.88x	1.01x	10.6x	2.35%	73Cr
QUANTA SERVICES, INC.	70.57x	3.04x	29.72x	0.06%	10TCr
VINCI	13.61x	1.13x	6.18x	4.31%	7.83TCr
COMFORT SYSTEMS USA, INC.	42.72x	5.31x	29.49x	0.16%	6.48TCr
LARSEN & TOUBRO LIMITED	25.55x	1.94x	18.83x	1.2%	5.54TCr
FERROVIAL N.V.	55.51x	4.67x	29.9x	1.52%	4.72TCr
HOCHTIEF AG	35.33x	0.83x	13.85x	1.79%	4.19TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.71x	0.6x	9.54x	2.02%	3.78TCr
EMCOR GROUP, INC.	27.79x	1.8x	17.4x	0.17%	3.61TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.86x	0.3x	6.33x	5.84%	2.89TCr
Average	32.15x	2.06x	17.18x	1.94%	4.94TCr
Weighted average by Cap.	38.21x	2.44x	19.56x	1.66%