Valuation Assystem

Stocks

Market Closed - Euronext Paris 09:25:00 19/08/2026 pm IST			5-day change	1st Jan Change
44.55 ^EUR	-1.00%		-0.11%	+4.33%

24/07	French and Benelux stocks-Factors to watch	RE
24/07	Assystem S.A. Reports Unaudited Consolidated Revenue Results for the Six Months Ended June 30, 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	661.1	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	4.24%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	700.4	687.2	651.6
Change	-	-0.37%	21.08%	-4.79%	-7.59%	0.94%	-1.88%	-5.19%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	16.5x	14.9x	13.7x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	2.11x	1.93x	1.77x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.4x	1.59x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.98x	0.94x	0.91x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	1.04x	0.98x	0.89x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	11x	10.4x	9.52x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	14.7x	13.9x	12.5x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	17.8x	16.7x	14.7x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	5.61%	6%	6.82%
Dividend per Share ²	1	1	-	1	1	0.97	0.97	1.003
Rate of return	2.67%	2.46%	-	2.1%	2.34%	2.18%	2.18%	2.25%
EPS ²	2.281	3.242	6.789	0.5408	0.4981	2.702	2.987	3.245
Distribution rate	43.8%	30.8%	-	185%	201%	35.9%	32.5%	30.9%
Net sales ¹	483.1	493.5	577.5	611.3	656.6	674.8	700.5	730.1
EBITDA ¹	44.1	47.5	56.9	57.1	61.8	63.87	66.19	68.45
EBIT ¹	30.5	31.2	42.1	24.3	45	47.62	49.57	52.28
Net income ¹	34.2	48.9	102	8.3	7.4	42.15	46.15	50.7
Net Debt ¹	99.3	50.9	52.2	49.3	59.7	39.3	26.14	-9.506
Reference price ²	37.50	40.60	49.50	47.55	42.70	44.55	44.55	44.55
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	16.65x	1.05x	11.07x	2.16%	77Cr
QUANTA SERVICES, INC.	60.76x	2.76x	26.42x	0.06%	10TCr
VINCI	13.14x	1.11x	6.09x	4.45%	7.66TCr
COMFORT SYSTEMS USA, INC.	35.88x	4.52x	24.55x	0.19%	6.11TCr
LARSEN & TOUBRO LIMITED	27.33x	2.09x	20.51x	1.11%	5.86TCr
FERROVIAL N.V.	56.43x	4.49x	28.4x	1.59%	4.57TCr
HOCHTIEF AG	30.13x	0.74x	12.29x	2.06%	3.78TCr
EMCOR GROUP, INC.	25.17x	1.72x	15.9x	0.18%	3.64TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.2x	0.52x	8.15x	2.34%	3.46TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.44x	0.3x	5.96x	6.34%	2.67TCr
Average	29.51x	1.93x	15.93x	2.05%	4.83TCr
Weighted average by Cap.	34.78x	2.27x	18.07x	1.73%