Valuation DLSI

Stocks

Market Closed - Euronext Paris 23:55:00 09/10/2026 HKT			5-day change	1st Jan Change
10.30 ^EUR	+0.98%		+0.98%	-10.43%

09-25	DLSI Reports Earnings Results for the Half Year Ended June 30, 2026	CI
04-27	Emeis, Exosens, Thales... stocks to watch today 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	15/4/21	21/4/22	17/4/23	28/4/25	28/4/25	30/4/26

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.($)
DLSI	-	-	-	-	29.31M
RECRUIT HOLDINGS CO., LTD.	31.77x	5.63x	21.51x	0.15%	156B
AUTOMATIC DATA PROCESSING, INC.	22.13x	4.53x	15.13x	2.64%	107B
PAYCHEX, INC.	18.9x	5.84x	12.41x	4.67%	37.01B
KANZHUN LIMITED	10.39x	3.26x	7.12x	1.61%	7.03B
RANDSTAD N.V.	18.1x	0.32x	8.04x	4.64%	6.96B
ADECCO GROUP AG	13.12x	0.28x	7.63x	4.08%	4.97B
BENEFIT SYSTEMS S.A.	19.24x	3.49x	11.23x	1.88%	4.49B
PERSOL HOLDINGS CO.,LTD.	13.35x	0.32x	5.48x	4.54%	4.02B
Average	18.38x	2.96x	11.07x	3.03%	36.44B
Weighted average by Cap.	25.73x	4.95x	17.25x	1.74%