|
Market Closed -
Euronext Paris
16:55:00 12/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 44.60 EUR | +1.13% |
|
+2.53% | +4.45% |
| 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 |
Company Valuation: Assystem
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 | 654.4 | - | - |
| Change | - | 8.3% | 22.65% | -4.73% | -9.6% | 3.19% | - | - |
| Enterprise Value (EV) 1 | 653.7 | 651.3 | 788.6 | 750.9 | 693.9 | 693.7 | 680.5 | 644.9 |
| Change | - | -0.37% | 21.08% | -4.79% | -7.59% | -0.03% | -1.9% | -5.24% |
| P/E | 16.4x | 12.5x | 7.29x | 87.9x | 85.7x | 16.3x | 14.8x | 13.6x |
| PBR | 1.57x | 1.82x | 1.53x | 2.35x | 2.21x | 2.08x | 1.91x | 1.75x |
| PEG | - | 0.3x | 0x | -1x | -10.86x | 0x | 1.4x | 1.58x |
| Capitalization / Revenue | 1.15x | 1.22x | 1.28x | 1.15x | 0.97x | 0.97x | 0.93x | 0.9x |
| EV / Revenue | 1.35x | 1.32x | 1.37x | 1.23x | 1.06x | 1.03x | 0.97x | 0.88x |
| EV / EBITDA | 14.8x | 13.7x | 13.9x | 13.1x | 11.2x | 10.9x | 10.3x | 9.42x |
| EV / EBIT | 21.4x | 20.9x | 18.7x | 30.9x | 15.4x | 14.6x | 13.7x | 12.3x |
| EV / FCF | 97.6x | 20.6x | 25.4x | 21.7x | 16.4x | 17.7x | 16.5x | 14.5x |
| FCF Yield | 1.02% | 4.85% | 3.93% | 4.61% | 6.08% | 5.67% | 6.05% | 6.89% |
| 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% | 2.2% | 2.2% | 2.28% |
| 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 | 44.10 | 44.10 | 44.10 |
| Nbr of stocks (in thousands) | 14,785 | 14,788 | 14,877 | 14,754 | 14,852 | 14,839 | - | - |
| Announcement Date | 15/03/22 | 14/03/23 | 13/03/24 | 18/03/25 | 10/03/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.32x | 1.03x | 10.86x | 2.2% | 755M | |
| 58.53x | 2.67x | 25.52x | 0.07% | 101B | |
| 13.57x | 1.14x | 6.24x | 4.31% | 78.84B | |
| 34.83x | 4.38x | 23.8x | 0.19% | 59.31B | |
| 27.05x | 2.07x | 20.34x | 1.12% | 58.27B | |
| 57.18x | 4.64x | 29.34x | 1.54% | 47.28B | |
| 31.02x | 0.76x | 12.6x | 1.99% | 38.62B | |
| 24.94x | 1.71x | 15.74x | 0.19% | 36.03B | |
| 25.43x | 0.52x | 8.17x | 2.32% | 34.63B | |
| 4.43x | 0.29x | 5.47x | 6.31% | 27.68B | |
| Average | 29.33x | 1.92x | 15.81x | 2.02% | 48.22B | |
| Weighted average by Cap. | 34.07x | 2.23x | 17.72x | 1.73% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ASY Stock
- Valuation Assystem
Select your edition
All financial news and data tailored to specific country editions
