Valuation AtoS SE

Equities

Market Closed - Euronext Paris Other stock markets 09:05:23 13/09/2024 pm IST			5-day change	1st Jan Change
0.6554 ^EUR	+0.03%		-5.64%	-90.70%

10/09	ATOS : Invest Securities remains Sell	CF
09/09	Atos: shareholders and creditors convened to discuss safeguard plan	CF

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	8,073	8,062	4,133	997.8	782.5	72.86	-	-
Change	-	-0.14%	-48.73%	-75.86%	-21.57%	-90.69%	-	-
Enterprise Value (EV) ¹	9,809	8,529	5,359	2,448	3,012	4,820	3,835	5,025
Change	-	-13.05%	-37.17%	-54.33%	23.07%	59.99%	-20.44%	31.05%
P/E ratio	2.35x	14.8x	-1.38x	-0.99x	-0.23x	-0.07x	-0.3x	-0.45x
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	0.5x
EV / EBITDA	5.27x	5.06x	4.89x	2.4x	2.94x	5.52x	3.6x	4.23x
EV / EBIT	8.24x	8.51x	14x	6.88x	6.45x	16.5x	9.49x	9.03x
EV / FCF	15.3x	16.6x	-12.8x	-13.1x	-2.79x	-2.73x	-7.73x	-28x
FCF Yield	6.54%	6.01%	-7.82%	-7.64%	-35.8%	-36.6%	-12.9%	-3.57%
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	0.6554	0.6554	0.6554
Nbr of stocks (in thousands)	1,08,630	1,07,815	1,10,548	1,10,714	1,10,992	1,11,164	-	-
Announcement Date	19/02/20	18/02/21	28/02/22	28/02/23	26/03/24	-	-	-

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	-.--%	80.78M
ACCENTURE PLC	30.37x	3.3x	17.68x	+1.48%	219B
IBM	23.73x	3.73x	15.29x	+3.11%	198B
TATA CONSULTANCY SERVICES LTD.	31.94x	6.14x	22.42x	+2.32%	195B
AUTOMATIC DATA PROCESSING, INC.	27.64x	5.52x	18.84x	+2.13%	113B
INFOSYS LIMITED	30.16x	4.77x	19.78x	+2.51%	95.99B
RELX PLC	34.34x	7.65x	19.44x	+1.73%	88.76B
CROWDSTRIKE HOLDINGS, INC.	567.07x	15.35x	62.48x	-.--%	63.52B
HCL TECHNOLOGIES LIMITED	28.78x	4x	18.27x	+2.98%	58.48B
GARTNER, INC.	46.66x	6.47x	26.7x	-.--%	39.34B
Average	82.06x	5.74x	22.64x	+1.62%	107.12B
Weighted average by Cap.	61.78x	5.49x	21.58x	+2.05%