Valuation Assystem

Stocks

Market Closed - Euronext Paris Other stock markets 09:25:00 24/07/2026 pm IST			5-day change	1st Jan Change
41.95 ^EUR	+1.08%		-2.44%	-1.76%

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	622.5	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-1.84%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	661.8	648.6	613
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-4.62%	-1.99%	-5.5%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	15.5x	14x	12.9x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.98x	1.82x	1.67x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.3x	1.49x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.92x	0.89x	0.85x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.98x	0.93x	0.84x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.4x	9.8x	8.95x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	13.9x	13.1x	11.7x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	16.8x	15.7x	13.8x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	5.94%	6.35%	7.25%
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%	2.31%	2.31%	2.39%
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	41.95	41.95	41.95
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ASSYSTEM	15.52x	0.98x	10.36x	2.31%	71Cr
QUANTA SERVICES, INC.	64.77x	2.8x	27.37x	0.07%	9.39TCr
VINCI	13.15x	1.06x	5.84x	4.46%	7.12TCr
COMFORT SYSTEMS USA, INC.	35.8x	4.43x	23.98x	0.18%	6.09TCr
LARSEN & TOUBRO LIMITED	25.13x	1.93x	18.7x	1.24%	5.41TCr
FERROVIAL N.V.	55.22x	4.6x	29.38x	1.67%	4.57TCr
HOCHTIEF AG	32.28x	0.77x	12.79x	1.95%	3.83TCr
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	27.07x	0.53x	8.47x	2.2%	3.46TCr
EMCOR GROUP, INC.	25.42x	1.65x	15.87x	0.19%	3.31TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.84x	0.3x	5.82x	5.89%	2.87TCr
Average	29.92x	1.90x	15.86x	2.02%	4.61TCr
Weighted average by Cap.	35.23x	2.24x	17.96x	1.75%