Valuation Assystem

Stocks

Market Closed - Euronext Paris Other stock markets 23:55:00 19/06/2026 HKT			5-day change	1st Jan Change
41.85 ^EUR	+2.57%		-3.57%	-1.99%

05-23	Assystem S.A. Appoints Mr. Emmanuel Fievet as Director	CI
05-23	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	621	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-2.08%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	668.9	660.2	608.2
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-3.59%	-1.3%	-7.88%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	15.6x	14.2x	13.2x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	2.03x	1.82x	1.74x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.46x	1.67x
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	0.99x	0.94x	0.84x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10.4x	10x	8.63x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	14.2x	13.3x	11.8x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	16x	15.9x	11.1x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.25%	6.29%	8.98%
Dividend per Share ²	1	1	-	1	1	1	0.97	1.05
Rate of return	2.67%	2.46%	-	2.1%	2.34%	2.39%	2.32%	2.51%
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	41.85	41.85	41.85
Nbr of stocks (in thousands)	14,785	14,788	14,877	14,754	14,852	14,839	-	-
Announcement Date	15/3/22	14/3/23	13/3/24	18/3/25	10/3/26	-	-	-

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	15.6x	0.99x	10.42x	2.39%	712M
QUANTA SERVICES, INC.	72.52x	3.12x	30.51x	0.06%	105B
VINCI	14.3x	1.17x	6.43x	4.1%	81.92B
COMFORT SYSTEMS USA, INC.	45.6x	5.68x	31.52x	0.15%	69.14B
LARSEN & TOUBRO LIMITED	27.89x	2.1x	20.42x	1.09%	61.37B
FERROVIAL N.V.	58.89x	4.92x	31.49x	1.44%	49.85B
HOCHTIEF AG	37.33x	0.88x	14.65x	1.69%	44.1B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.37x	0.63x	10.06x	1.92%	39.69B
EMCOR GROUP, INC.	28.65x	1.86x	17.97x	0.17%	37.18B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.73x	0.3x	6.28x	6.01%	28.14B
Average	33.69x	2.17x	17.98x	1.9%	51.75B
Weighted average by Cap.	40.03x	2.58x	20.56x	1.58%