XPAR
ASY
Market cap698mUSD
Jun 16, Last price
41.90EUR
1D
1.82%
1Q
0.60%
Jan 2017
58.29%
Name
Assystem SA
Chart & Performance
Profile
Assystem S.A. provides engineering and infrastructure project management services worldwide. The company provides engineering services for the preparation, design, and construction of critical and complex infrastructure projects for public authorities and utility companies. It also offers engineering, procurement, and construction management; project management consulting; industrial control system; siting and permit studies; research and analysis; systems engineering; project management; digital engineering; project control solutions; digital field services; and industrial data science, as well as compliance, safety and security services for nuclear, energy, transportation, defense, and buildings and infrastructure sectors. In addition, the company provides decommissioning and waste management services, and integration and maintenance services. Assystem S.A. was formerly known as AssystemBrime S.A. and changed its name to Assystem S.A. in June 2005. The company. was founded in 1966 and is headquartered in Courbevoie, France. Assystem S.A. is a subsidiary of HDL Development.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 577,500 17.02% | 493,500 10.80% | |||||||
Cost of revenue | 401,200 | 406,600 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 176,300 | 86,900 | |||||||
NOPBT Margin | 30.53% | 17.61% | |||||||
Operating Taxes | 8,500 | 6,600 | |||||||
Tax Rate | 4.82% | 7.59% | |||||||
NOPAT | 167,800 | 80,300 | |||||||
Net income | 102,000 108.59% | 48,900 42.98% | |||||||
Dividends | (14,800) | (14,700) | |||||||
Dividend yield | 1.99% | 2.40% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 12,000 | 11,000 | |||||||
Long-term debt | 142,400 | 100,700 | |||||||
Deferred revenue | 24,700 | ||||||||
Other long-term liabilities | 27,600 | 36,300 | |||||||
Net debt | (287,900) | (242,100) | |||||||
Cash flow | |||||||||
Cash from operating activities | 35,700 | 32,700 | |||||||
CAPEX | (4,200) | (4,000) | |||||||
Cash from investing activities | (3,900) | 8,300 | |||||||
Cash from financing activities | (16,200) | (36,600) | |||||||
FCF | 172,800 | 81,900 | |||||||
Balance | |||||||||
Cash | 36,400 | 28,500 | |||||||
Long term investments | 405,900 | 325,300 | |||||||
Excess cash | 413,425 | 329,125 | |||||||
Stockholders' equity | 482,600 | 450,400 | |||||||
Invested Capital | 216,175 | 217,075 | |||||||
ROIC | 77.46% | 39.17% | |||||||
ROCE | 27.81% | 15.89% | |||||||
EV | |||||||||
Common stock shares outstanding | 15,024 | 15,081 | |||||||
Price | 49.50 21.92% | 40.60 8.27% | |||||||
Market cap | 743,686 21.46% | 612,286 8.91% | |||||||
EV | 458,586 | 372,286 | |||||||
EBITDA | 191,700 | 101,300 | |||||||
EV/EBITDA | 2.39 | 3.68 | |||||||
Interest | 3,300 | ||||||||
Interest/NOPBT | 3.80% |