Valuation Assystem

Stocks

Market Closed - Euronext Paris 18:55:00 10/09/2026 +03			5-day change	1st Jan Change
40.60 ^EUR	+1.25%		-5.69%	-4.92%

07-24	French and Benelux stocks-Factors to watch	RE
07-23	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	602.5	-	-
Change	-	8.3%	22.65%	-4.73%	-9.6%	-5%	-	-
Enterprise Value (EV) ¹	653.7	651.3	788.6	750.9	693.9	641.8	628.6	593
Change	-	-0.37%	21.08%	-4.79%	-7.59%	-7.51%	-2.05%	-5.67%
P/E	16.4x	12.5x	7.29x	87.9x	85.7x	15x	13.6x	12.5x
PBR	1.57x	1.82x	1.53x	2.35x	2.21x	1.92x	1.76x	1.62x
PEG	-	0.3x	0x	-1x	-10.86x	0x	1.3x	1.45x
Capitalization / Revenue	1.15x	1.22x	1.28x	1.15x	0.97x	0.89x	0.86x	0.83x
EV / Revenue	1.35x	1.32x	1.37x	1.23x	1.06x	0.95x	0.9x	0.81x
EV / EBITDA	14.8x	13.7x	13.9x	13.1x	11.2x	10x	9.5x	8.66x
EV / EBIT	21.4x	20.9x	18.7x	30.9x	15.4x	13.5x	12.7x	11.3x
EV / FCF	97.6x	20.6x	25.4x	21.7x	16.4x	16.3x	15.3x	13.3x
FCF Yield	1.02%	4.85%	3.93%	4.61%	6.08%	6.12%	6.55%	7.5%
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%	2.39%	2.39%	2.47%
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	40.60	40.60	40.60
Nbr of stocks (in thousands)	14,785	14,788	14,877	14,754	14,852	14,839	-	-
Announcement Date	3/15/22 A	3/14/23 A	3/13/24 A	3/18/25 A	3/10/26 A	-	-	-

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	15.02x	0.95x	10.05x	2.39%	701M
QUANTA SERVICES, INC.	53.95x	2.48x	23.7x	0.07%	93.02B
VINCI	12.17x	1.05x	5.73x	4.81%	71.23B
COMFORT SYSTEMS USA, INC.	32.75x	4.11x	22.32x	0.21%	55.9B
LARSEN & TOUBRO LIMITED	26.58x	2.04x	20.06x	1.15%	56.91B
FERROVIAL N.V.	50.33x	4.01x	25.51x	1.81%	40.19B
HOCHTIEF AG	28.45x	0.7x	11.59x	2.18%	35.8B
EMCOR GROUP, INC.	22.85x	1.56x	14.37x	0.2%	33.01B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.61x	0.46x	7.27x	2.61%	31.19B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.07x	0.31x	5.83x	5.8%	27.03B
Average	26.98x	1.77x	14.64x	2.12%	44.5B
Weighted average by Cap.	31.18x	2.05x	16.42x	1.85%