Valuation DLSI

Stocks

Real-time Euronext Paris 12:30:02 11/09/2026 pm IST			5-day change	1st Jan Change
10.30 ^EUR	-0.96%		-4.63%	-10.43%

27/04	Emeis, Exosens, Thales... stocks to watch today in Paris
24/04	Casino, Eurofins Scientific, DLSI Group, Verallia... stocks to watch Monday in Paris

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	31.13	32.53	28.59	33.67	31.51	29.23
Change	-	4.49%	-12.11%	17.78%	-6.42%	-7.26%
Enterprise Value (EV) ¹	36.06	19.61	11.98	14.78	26.55	18.31
Change	-	-45.63%	-38.89%	23.35%	79.65%	-31.03%
P/E	-66.2x	11.1x	5.98x	9.15x	63.5x	-26x
PBR	0.65x	0.63x	0.51x	0.57x	0.54x	0.52x
PEG	-	-0x	0.1x	-0.4x	-0.7x	0x
Capitalization / Revenue	0.19x	0.17x	0.15x	0.16x	0.15x	0.14x
EV / Revenue	0.22x	0.1x	0.06x	0.07x	0.13x	0.09x
EV / EBITDA	13.7x	3.66x	1.51x	2.22x	9.53x	6.44x
EV / EBIT	19.8x	4.17x	1.61x	2.39x	12.9x	9.29x
EV / FCF	3.46x	1.07x	2.32x	6.17x	-3.45x	2.37x
FCF Yield	28.9%	93.1%	43.1%	16.2%	-29%	42.1%
Dividend per Share ²	-	0.3	0.4	0.4	0.4	-
Rate of return	-	2.34%	3.56%	3.02%	3.23%	-
EPS ²	-0.1849	1.156	1.88	1.448	0.1952	-0.4423
Distribution rate	-	26%	21.3%	27.6%	205%	-
Net sales ¹	164.9	194.9	196.7	204.5	211.9	214.3
EBITDA ¹	2.629	5.353	7.94	6.671	2.785	2.845
EBIT ¹	1.82	4.698	7.448	6.18	2.058	1.972
Net income ¹	-0.47	2.937	4.787	3.68	0.496	-1.124
Net Debt ¹	4.93	-12.92	-16.61	-18.9	-4.964	-10.92
Reference price ²	12.25	12.80	11.25	13.25	12.40	11.50
Nbr of stocks (in thousands)	2,541	2,541	2,541	2,541	2,541	2,541
Announcement Date	15/04/21	21/04/22	17/04/23	28/04/25	28/04/25	30/04/26

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.($)
DLSI	-	-	-	-	3.07Cr
AUTOMATIC DATA PROCESSING, INC.	21.85x	4.48x	15x	2.68%	11TCr
RANDSTAD N.V.	19.43x	0.34x	8.52x	4.34%	774.02Cr
ADECCO GROUP AG	13.27x	0.28x	7.64x	4.12%	513.92Cr
PERSOL HOLDINGS CO.,LTD.	13.69x	0.33x	5.63x	4.48%	418.82Cr
ROBERT HALF INC.	29.37x	0.64x	13.35x	6.33%	376.46Cr
FIRST ADVANTAGE CORPORATION	70.83x	3.06x	10.78x	-.--%	350.72Cr
MANPOWERGROUP INC.	18.88x	0.18x	7.58x	2.39%	265.17Cr
SHANGHAI FOREIGN SERVICE HOLDING GROUP CO., LTD.	13.09x	-	-	3.94%	146.98Cr
FESCO GROUP CO., LTD.	7.55x	-	-	6.55%	110.16Cr
Average	23.11x	1.33x	9.79x	3.87%	1.36TCr
Weighted average by Cap.	22.34x	3.72x	13.74x	2.95%