25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Assystem S.A.
Buy, Hold or Sell?

Let's analyze Assystem together

I guess you are interested in Assystem S.A.. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Assystem S.A.. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Assystem S.A.

I send you an email if I find something interesting about Assystem S.A..

1. Quick Overview

1.1. Quick analysis of Assystem (30 sec.)










1.2. What can you expect buying and holding a share of Assystem? (30 sec.)

How much money do you get?

How much money do you get?
€4.40
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
€32.12
Expected worth in 1 year
€54.12
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
€25.94
Return On Investment
58.5%

For what price can you sell your share?

Current Price per Share
€44.35
Expected price per share
€37.75 - €45.47
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Assystem (5 min.)




Live pricePrice per Share (EOD)
€44.35
Intrinsic Value Per Share
€-26.28 - €21.06
Total Value Per Share
€5.84 - €53.18

2.2. Growth of Assystem (5 min.)




Is Assystem growing?

Current yearPrevious yearGrowGrow %
How rich?$538.8m$448.3m$90.5m16.8%

How much money is Assystem making?

Current yearPrevious yearGrowGrow %
Making money$113.8m$54.6m$59.2m52.1%
Net Profit Margin17.7%9.9%--

How much money comes from the company's main activities?

2.3. Financial Health of Assystem (5 min.)




2.4. Comparing to competitors in the Engineering & Construction industry (5 min.)




  Industry Rankings (Engineering & Construction)  


Richest
#150 / 658

Most Revenue
#134 / 658

Most Profit
#42 / 658
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Assystem?

Welcome investor! Assystem's management wants to use your money to grow the business. In return you get a share of Assystem.

First you should know what it really means to hold a share of Assystem. And how you can make/lose money.

Speculation

The Price per Share of Assystem is €44.35. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Assystem.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Assystem, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is €32.12. Based on the TTM, the Book Value Change Per Share is €5.50 per quarter. Based on the YOY, the Book Value Change Per Share is €2.71 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is €0.99 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Assystem.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps7.5817.1%7.5817.1%3.628.2%2.826.3%4.029.1%
Usd Book Value Change Per Share6.1413.8%6.1413.8%3.036.8%1.543.5%2.686.0%
Usd Dividend Per Share1.102.5%1.102.5%1.092.5%1.152.6%1.022.3%
Usd Total Gains Per Share7.2416.3%7.2416.3%4.129.3%2.696.1%3.708.3%
Usd Price Per Share55.27-55.27-45.33-41.20-34.56-
Price to Earnings Ratio7.29-7.29-12.52-7.56-12.82-
Price-to-Total Gains Ratio7.63-7.63-11.02-8.23-11.67-
Price to Book Ratio1.54-1.54-1.52-1.40-1.46-
Price-to-Total Gains Ratio7.63-7.63-11.02-8.23-11.67-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share49.52121
Number of shares20
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share1.101.15
Usd Book Value Change Per Share6.141.54
Usd Total Gains Per Share7.242.69
Gains per Quarter (20 shares)144.8053.81
Gains per Year (20 shares)579.21215.22
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
18849156992124205
21769821148183247420
326414741727275371635
435219652306367494850
5440245628854586181065
6528294734645507411280
7616343840436428651495
8704393046227339891710
97924421520182511121925
108804912578091712362140

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%9.01.00.090.0%19.03.02.079.2%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%7.03.00.070.0%16.08.00.066.7%
Dividend per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%20.00.04.083.3%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%4.01.00.080.0%8.02.00.080.0%20.04.00.083.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Assystem S.A. compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--5.4995.4990%2.711+103%1.383+298%2.396+130%
Book Value Per Share--32.12232.1220%26.623+21%26.179+23%22.434+43%
Current Ratio--1.1731.1730%1.186-1%1.173+0%1.408-17%
Debt To Asset Ratio--0.4170.4170%0.457-9%0.466-10%0.463-10%
Debt To Equity Ratio--0.7210.7210%0.847-15%0.884-18%0.923-22%
Dividend Per Share--0.9850.9850%0.975+1%1.026-4%0.915+8%
Eps--6.7896.7890%3.243+109%2.522+169%3.599+89%
Free Cash Flow Per Share--1.6311.6310%2.089-22%2.092-22%1.886-14%
Free Cash Flow To Equity Per Share--0.5520.5520%-0.524+195%0.462+20%-0.672+222%
Gross Profit Margin--1.0001.0000%1.0000%0.904+11%-0.315+132%
Intrinsic Value_10Y_max--21.061--------
Intrinsic Value_10Y_min---26.280--------
Intrinsic Value_1Y_max--2.100--------
Intrinsic Value_1Y_min--0.379--------
Intrinsic Value_3Y_max--6.318--------
Intrinsic Value_3Y_min---1.465--------
Intrinsic Value_5Y_max--10.546--------
Intrinsic Value_5Y_min---6.145--------
Market Cap653452900.000-14%743686366.500743686366.5000%612286042.200+21%556332666.500+34%540158895.285+38%
Net Profit Margin--0.1770.1770%0.099+78%0.071+150%0.049+263%
Operating Margin--0.0570.0570%0.061-5%0.060-4%0.060-4%
Operating Ratio--0.9430.9430%0.939+0%0.940+0%0.949-1%
Pb Ratio1.381-12%1.5411.5410%1.525+1%1.397+10%1.459+6%
Pe Ratio6.532-12%7.2917.2910%12.521-42%7.558-4%12.824-43%
Price Per Share44.350-12%49.50049.5000%40.600+22%36.900+34%30.947+60%
Price To Free Cash Flow Ratio27.196-12%30.35530.3550%19.438+56%31.616-4%29.810+2%
Price To Total Gains Ratio6.840-12%7.6347.6340%11.015-31%8.228-7%11.669-35%
Quick Ratio--1.1341.1340%1.072+6%1.103+3%1.256-10%
Return On Assets--0.1230.1230%0.066+86%0.048+157%0.035+252%
Return On Equity--0.2130.2130%0.122+74%0.086+148%0.062+240%
Total Gains Per Share--6.4846.4840%3.686+76%2.409+169%3.311+96%
Usd Book Value--538871160.000538871160.0000%448314900.000+20%440878344.000+22%430024992.112+25%
Usd Book Value Change Per Share--6.1406.1400%3.027+103%1.545+298%2.675+130%
Usd Book Value Per Share--35.86735.8670%29.727+21%29.232+23%25.050+43%
Usd Dividend Per Share--1.1001.1000%1.088+1%1.146-4%1.022+8%
Usd Eps--7.5817.5810%3.621+109%2.816+169%4.019+89%
Usd Free Cash Flow--27356700.00027356700.0000%35172900.000-22%35195232.000-22%36624480.000-25%
Usd Free Cash Flow Per Share--1.8211.8210%2.332-22%2.335-22%2.105-14%
Usd Free Cash Flow To Equity Per Share--0.6170.6170%-0.585+195%0.516+20%-0.750+222%
Usd Market Cap729645508.140-14%830400196.834830400196.8340%683678594.721+21%621201055.414+34%603141422.475+38%
Usd Price Per Share49.521-12%55.27255.2720%45.334+22%41.203+34%34.555+60%
Usd Profit--113893200.000113893200.0000%54601740.000+109%42140484.000+170%29701560.000+283%
Usd Revenue--644836500.000644836500.0000%551042100.000+17%547736964.000+18%608145024.000+6%
Usd Total Gains Per Share--7.2407.2400%4.115+76%2.690+169%3.698+96%
 EOD+4 -4MRQTTM+0 -0YOY+25 -105Y+26 -1010Y+26 -10

3.3 Fundamental Score

Let's check the fundamental score of Assystem S.A. based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-156.532
Price to Book Ratio (EOD)Between0-11.381
Net Profit Margin (MRQ)Greater than00.177
Operating Margin (MRQ)Greater than00.057
Quick Ratio (MRQ)Greater than11.134
Current Ratio (MRQ)Greater than11.173
Debt to Asset Ratio (MRQ)Less than10.417
Debt to Equity Ratio (MRQ)Less than10.721
Return on Equity (MRQ)Greater than0.150.213
Return on Assets (MRQ)Greater than0.050.123
Total9/10 (90.0%)

3.4 Technical Score

Let's check the technical score of Assystem S.A. based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.787
Ma 20Greater thanMa 5048.063
Ma 50Greater thanMa 10049.031
Ma 100Greater thanMa 20052.191
OpenGreater thanClose43.100
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Assystem S.A.

Assystem S.A. provides engineering and infrastructure project management services worldwide. It provides engineering services for the preparation, design, and construction of critical and complex infrastructure projects for public authorities and utility companies. The company also offers engineering, procurement, and construction management; project management consulting; field operation management; siting, licensing, and environmental; systems engineering and design; industrial control system; and compliance, risk monitoring, safety, and security services, as well as digital transformation consulting, integrating business information system, data as a source of value, and digital twin services for nuclear, hydrogen, renewable, grids, transportation, cities and territorial development, and defense and security infrastructure sectors. In addition, it provides decommissioning and waste management services, and operation and maintenance services. The company 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 based in Courbevoie, France. Assystem S.A. is a subsidiary of HDL Development.

Fundamental data was last updated by Penke on 2024-09-10 05:20:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Assystem earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Assystem to the Engineering & Construction industry mean.
  • A Net Profit Margin of 17.7% means that €0.18 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Assystem S.A.:

  • The MRQ is 17.7%. The company is making a huge profit. +2
  • The TTM is 17.7%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ17.7%TTM17.7%0.0%
TTM17.7%YOY9.9%+7.8%
TTM17.7%5Y7.1%+10.6%
5Y7.1%10Y4.9%+2.2%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ17.7%2.4%+15.3%
TTM17.7%2.2%+15.5%
YOY9.9%2.4%+7.5%
5Y7.1%2.1%+5.0%
10Y4.9%2.6%+2.3%
4.3.1.2. Return on Assets

Shows how efficient Assystem is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Assystem to the Engineering & Construction industry mean.
  • 12.3% Return on Assets means that Assystem generated €0.12 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Assystem S.A.:

  • The MRQ is 12.3%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 12.3%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ12.3%TTM12.3%0.0%
TTM12.3%YOY6.6%+5.7%
TTM12.3%5Y4.8%+7.5%
5Y4.8%10Y3.5%+1.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ12.3%0.7%+11.6%
TTM12.3%0.7%+11.6%
YOY6.6%0.7%+5.9%
5Y4.8%0.7%+4.1%
10Y3.5%0.9%+2.6%
4.3.1.3. Return on Equity

Shows how efficient Assystem is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Assystem to the Engineering & Construction industry mean.
  • 21.3% Return on Equity means Assystem generated €0.21 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Assystem S.A.:

  • The MRQ is 21.3%. Using its investors money, the company is efficient in making profit. +1
  • The TTM is 21.3%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ21.3%TTM21.3%0.0%
TTM21.3%YOY12.2%+9.0%
TTM21.3%5Y8.6%+12.7%
5Y8.6%10Y6.2%+2.3%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ21.3%2.2%+19.1%
TTM21.3%2.2%+19.1%
YOY12.2%2.3%+9.9%
5Y8.6%2.0%+6.6%
10Y6.2%2.3%+3.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Assystem S.A..

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Assystem is operating .

  • Measures how much profit Assystem makes for each €1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Assystem to the Engineering & Construction industry mean.
  • An Operating Margin of 5.7% means the company generated €0.06  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Assystem S.A.:

  • The MRQ is 5.7%. The company is operating less efficient.
  • The TTM is 5.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.7%0.0%
TTM5.7%YOY6.1%-0.3%
TTM5.7%5Y6.0%-0.3%
5Y6.0%10Y6.0%+0.0%
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%4.9%+0.8%
TTM5.7%2.4%+3.3%
YOY6.1%3.6%+2.5%
5Y6.0%3.2%+2.8%
10Y6.0%3.5%+2.5%
4.3.2.2. Operating Ratio

Measures how efficient Assystem is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • An Operation Ratio of 0.94 means that the operating costs are €0.94 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Assystem S.A.:

  • The MRQ is 0.943. The company is less efficient in keeping operating costs low.
  • The TTM is 0.943. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.943TTM0.9430.000
TTM0.943YOY0.939+0.003
TTM0.9435Y0.940+0.003
5Y0.94010Y0.949-0.009
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9431.746-0.803
TTM0.9431.704-0.761
YOY0.9391.645-0.706
5Y0.9401.549-0.609
10Y0.9491.314-0.365
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Assystem S.A..

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Assystem is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Engineering & Construction industry mean).
  • A Current Ratio of 1.17 means the company has €1.17 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Assystem S.A.:

  • The MRQ is 1.173. The company is just able to pay all its short-term debts.
  • The TTM is 1.173. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.173TTM1.1730.000
TTM1.173YOY1.186-0.012
TTM1.1735Y1.173+0.001
5Y1.17310Y1.408-0.235
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1731.314-0.141
TTM1.1731.305-0.132
YOY1.1861.313-0.127
5Y1.1731.355-0.182
10Y1.4081.351+0.057
4.4.3.2. Quick Ratio

Measures if Assystem is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Assystem to the Engineering & Construction industry mean.
  • A Quick Ratio of 1.13 means the company can pay off €1.13 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Assystem S.A.:

  • The MRQ is 1.134. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.134. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.134TTM1.1340.000
TTM1.134YOY1.072+0.062
TTM1.1345Y1.103+0.031
5Y1.10310Y1.256-0.153
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1340.578+0.556
TTM1.1340.619+0.515
YOY1.0720.845+0.227
5Y1.1030.907+0.196
10Y1.2560.963+0.293
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Assystem S.A..

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Assystem assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Assystem to Engineering & Construction industry mean.
  • A Debt to Asset Ratio of 0.42 means that Assystem assets are financed with 41.7% credit (debt) and the remaining percentage (100% - 41.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Assystem S.A.:

  • The MRQ is 0.417. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.417. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.417TTM0.4170.000
TTM0.417YOY0.457-0.040
TTM0.4175Y0.466-0.049
5Y0.46610Y0.463+0.003
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4170.621-0.204
TTM0.4170.620-0.203
YOY0.4570.624-0.167
5Y0.4660.612-0.146
10Y0.4630.601-0.138
4.5.4.2. Debt to Equity Ratio

Measures if Assystem is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Assystem to the Engineering & Construction industry mean.
  • A Debt to Equity ratio of 72.1% means that company has €0.72 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Assystem S.A.:

  • The MRQ is 0.721. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.721. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.721TTM0.7210.000
TTM0.721YOY0.847-0.126
TTM0.7215Y0.884-0.164
5Y0.88410Y0.923-0.038
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7211.626-0.905
TTM0.7211.636-0.915
YOY0.8471.634-0.787
5Y0.8841.635-0.751
10Y0.9231.668-0.745
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Assystem generates.

  • Above 15 is considered overpriced but always compare Assystem to the Engineering & Construction industry mean.
  • A PE ratio of 7.29 means the investor is paying €7.29 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Assystem S.A.:

  • The EOD is 6.532. Based on the earnings, the company is cheap. +2
  • The MRQ is 7.291. Based on the earnings, the company is cheap. +2
  • The TTM is 7.291. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD6.532MRQ7.291-0.759
MRQ7.291TTM7.2910.000
TTM7.291YOY12.521-5.230
TTM7.2915Y7.558-0.267
5Y7.55810Y12.824-5.265
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD6.5328.553-2.021
MRQ7.2918.123-0.832
TTM7.2918.728-1.437
YOY12.5218.816+3.705
5Y7.55812.040-4.482
10Y12.82414.927-2.103
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Assystem S.A.:

  • The EOD is 27.196. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 30.355. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 30.355. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD27.196MRQ30.355-3.158
MRQ30.355TTM30.3550.000
TTM30.355YOY19.438+10.917
TTM30.3555Y31.616-1.261
5Y31.61610Y29.810+1.806
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD27.1960.844+26.352
MRQ30.3550.880+29.475
TTM30.3550.434+29.921
YOY19.4380.518+18.920
5Y31.6160.263+31.353
10Y29.810-0.153+29.963
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Assystem is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Engineering & Construction industry mean).
  • A PB ratio of 1.54 means the investor is paying €1.54 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Assystem S.A.:

  • The EOD is 1.381. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.541. Based on the equity, the company is underpriced. +1
  • The TTM is 1.541. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.381MRQ1.541-0.160
MRQ1.541TTM1.5410.000
TTM1.541YOY1.525+0.016
TTM1.5415Y1.397+0.144
5Y1.39710Y1.459-0.062
Compared to industry (Engineering & Construction)
PeriodCompanyIndustry (mean)+/- 
EOD1.3811.083+0.298
MRQ1.5411.152+0.389
TTM1.5411.175+0.366
YOY1.5251.136+0.389
5Y1.3971.319+0.078
10Y1.4591.751-0.292
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2019-12-312020-12-312021-12-312022-12-312023-12-31
Long-term Assets Other  -84,6002,600-82,000-15,000-97,000-25,200-122,200125,4003,200



6.2. Latest Balance Sheet

Balance Sheet of 2023-12-31. All numbers in thousands.

Summary
Total Assets828,400
Total Liabilities345,800
Total Stockholder Equity479,800
 As reported
Total Liabilities 345,800
Total Stockholder Equity+ 479,800
Total Assets = 828,400

Assets

Total Assets828,400
Total Current Assets242,200
Long-term Assets586,200
Total Current Assets
Cash And Cash Equivalents 36,400
Net Receivables 197,700
Other Current Assets 8,100
Total Current Assets  (as reported)242,200
Total Current Assets  (calculated)242,200
+/-0
Long-term Assets
Property Plant Equipment 41,800
Goodwill 125,400
Intangible Assets 3,200
Long-term Assets Other 3,200
Long-term Assets  (as reported)586,200
Long-term Assets  (calculated)173,600
+/- 412,600

Liabilities & Shareholders' Equity

Total Current Liabilities206,400
Long-term Liabilities139,400
Total Stockholder Equity479,800
Total Current Liabilities
Short-term Debt 12,000
Accounts payable 37,100
Other Current Liabilities 122,500
Total Current Liabilities  (as reported)206,400
Total Current Liabilities  (calculated)171,600
+/- 34,800
Long-term Liabilities
Long-term Liabilities  (as reported)139,400
Long-term Liabilities  (calculated)0
+/- 139,400
Total Stockholder Equity
Common Stock15,700
Retained Earnings 102,000
Accumulated Other Comprehensive Income 464,100
Other Stockholders Equity -102,000
Total Stockholder Equity (as reported)479,800
Total Stockholder Equity (calculated)479,800
+/-0
Other
Cash and Short Term Investments 36,400
Common Stock Shares Outstanding 15,024
Current Deferred Revenue34,800
Liabilities and Stockholders Equity 828,400
Net Debt 85,100
Short Long Term Debt Total 121,500



6.3. Balance Sheets Structured

All numbers in thousands.

 Trend2023-12-312022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-31
> Total Assets 
611,892
125,975
179,207
378,534
391,900
493,900
481,900
545,300
474,700
428,000
463,000
584,400
605,500
613,700
764,300
792,900
717,700
590,000
646,700
717,700
675,800
724,900
739,800
828,400
828,400739,800724,900675,800717,700646,700590,000717,700792,900764,300613,700605,500584,400463,000428,000474,700545,300481,900493,900391,900378,534179,207125,975611,892
   > Total Current Assets 
0
0
88,202
286,462
293,000
356,700
351,600
420,900
346,800
314,400
350,600
429,900
441,900
450,400
593,300
599,900
478,200
236,700
225,400
222,100
218,500
244,700
237,700
242,200
242,200237,700244,700218,500222,100225,400236,700478,200599,900593,300450,400441,900429,900350,600314,400346,800420,900351,600356,700293,000286,46288,20200
       Cash And Cash Equivalents 
14,825
9,598
9,132
20,289
95,200
59,200
48,900
92,000
73,600
92,900
127,900
151,800
136,500
131,400
252,200
233,800
85,400
28,200
32,400
29,200
43,100
25,700
28,500
36,400
36,40028,50025,70043,10029,20032,40028,20085,400233,800252,200131,400136,500151,800127,90092,90073,60092,00048,90059,20095,20020,2899,1329,59814,825
       Short-term Investments 
178,579
9,138
13,595
63,997
500
100
700
-700
-1,900
0
0
0
600
200
100
500
300
300
0
0
-1,300
-1,300
800
0
0800-1,300-1,30000300300500100200600000-1,900-70070010050063,99713,5959,138178,579
       Net Receivables 
195,244
44,332
49,728
171,235
193,547
293,200
295,900
322,200
270,200
219,400
219,500
273,800
299,700
272,000
280,500
298,200
321,400
160,900
152,900
186,700
170,100
193,400
185,700
197,700
197,700185,700193,400170,100186,700152,900160,900321,400298,200280,500272,000299,700273,800219,500219,400270,200322,200295,900293,200193,547171,23549,72844,332195,244
       Inventory 
6,555
1,378
3,079
7,036
6,517
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
0
-800
0
0-80005,0000000000000000006,5177,0363,0791,3786,555
   > Long-term Assets 
0
0
91,005
92,072
98,900
137,200
130,300
124,400
127,900
113,600
112,400
154,500
163,600
145,100
147,200
181,100
221,100
347,400
415,200
495,600
457,300
480,200
502,100
586,200
586,200502,100480,200457,300495,600415,200347,400221,100181,100147,200145,100163,600154,500112,400113,600127,900124,400130,300137,20098,90092,07291,00500
       Property Plant Equipment 
13,955
3,581
4,019
10,508
10,000
12,400
15,900
14,700
16,700
14,900
13,600
16,500
20,000
19,100
17,600
17,500
17,900
6,700
7,600
44,900
49,700
46,100
42,300
41,800
41,80042,30046,10049,70044,9007,6006,70017,90017,50017,60019,10020,00016,50013,60014,90016,70014,70015,90012,40010,00010,5084,0193,58113,955
       Goodwill 
177,755
49,302
79,901
71,966
75,700
103,100
85,900
84,700
83,100
75,000
75,600
114,000
120,100
119,700
124,500
147,200
184,800
81,500
82,800
84,600
82,000
97,000
122,200
125,400
125,400122,20097,00082,00084,60082,80081,500184,800147,200124,500119,700120,100114,00075,60075,00083,10084,70085,900103,10075,70071,96679,90149,302177,755
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
2,100
1,200
12,700
14,800
257,600
320,100
347,400
0
0
0
0
0000347,400320,100257,60014,80012,7001,2002,1000000000000000
       Intangible Assets 
179,646
52,257
4,943
3,682
4,500
8,700
12,000
13,700
12,800
9,200
6,200
5,400
4,700
4,200
3,900
3,700
3,600
1,600
4,700
96,800
87,100
101,400
125,800
3,200
3,200125,800101,40087,10096,8004,7001,6003,6003,7003,9004,2004,7005,4006,2009,20012,80013,70012,0008,7004,5003,6824,94352,257179,646
       Long-term Assets Other 
0
0
2,142
5,916
2,900
3,500
7,000
5,300
5,500
9,300
9,200
12,500
13,500
-7,500
-11,300
-7,400
-18,400
-5,100
-5,300
-84,600
-82,000
-97,000
-122,200
3,200
3,200-122,200-97,000-82,000-84,600-5,300-5,100-18,400-7,400-11,300-7,50013,50012,5009,2009,3005,5005,3007,0003,5002,9005,9162,14200
> Total Liabilities 
224,866
50,438
88,392
268,794
261,600
359,900
350,800
403,500
335,500
299,400
318,300
411,400
400,900
417,900
339,400
360,300
476,700
198,300
259,900
321,000
340,900
366,400
338,300
345,800
345,800338,300366,400340,900321,000259,900198,300476,700360,300339,400417,900400,900411,400318,300299,400335,500403,500350,800359,900261,600268,79488,39250,438224,866
   > Total Current Liabilities 
185,088
43,581
6,011
5,057
172,200
240,100
231,900
287,400
229,800
191,600
247,500
285,100
288,000
300,300
284,200
295,500
418,300
153,700
159,600
172,000
207,200
211,000
200,500
206,400
206,400200,500211,000207,200172,000159,600153,700418,300295,500284,200300,300288,000285,100247,500191,600229,800287,400231,900240,100172,2005,0576,01143,581185,088
       Short-term Debt 
0
0
6,011
5,057
9,300
17,200
17,000
0
0
0
42,200
24,400
24,600
40,700
1,900
2,200
97,100
1,000
400
8,000
9,400
8,700
11,000
12,000
12,00011,0008,7009,4008,0004001,00097,1002,2001,90040,70024,60024,40042,20000017,00017,2009,3005,0576,01100
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
137,400
1,900
2,200
94,900
0
0
300
900
500
3,400
0
03,4005009003000094,9002,2001,900137,4000000000000000
       Accounts payable 
31,861
7,822
11,040
32,660
31,700
46,300
45,100
246,100
38,700
26,900
30,800
40,500
43,700
39,400
47,200
55,300
66,400
32,800
31,000
32,700
28,300
34,800
35,300
37,100
37,10035,30034,80028,30032,70031,00032,80066,40055,30047,20039,40043,70040,50030,80026,90038,700246,10045,10046,30031,70032,66011,0407,82231,861
       Other Current Liabilities 
133,448
29,732
37,754
130,909
131,200
176,600
169,800
41,300
191,100
164,700
158,400
202,100
4,300
260,900
237,000
240,200
213,700
108,400
99,800
108,000
143,800
142,000
128,800
122,500
122,500128,800142,000143,800108,00099,800108,400213,700240,200237,000260,9004,300202,100158,400164,700191,10041,300169,800176,600131,200130,90937,75429,732133,448
   > Long-term Liabilities 
0
0
29,568
83,803
89,400
119,800
118,900
116,100
105,700
107,800
70,800
126,300
112,900
92,100
26,400
33,000
4,400
3,600
63,100
149,000
133,700
155,400
137,800
139,400
139,400137,800155,400133,700149,00063,1003,6004,40033,00026,40092,100112,900126,30070,800107,800105,700116,100118,900119,80089,40083,80329,56800
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,400
3,600
63,500
107,600
96,200
116,300
100,700
0
0100,700116,30096,200107,60063,5003,6004,4000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
-6,011
-5,057
-9,300
-17,200
-17,000
0
0
0
-42,200
-24,400
-24,600
-40,700
-1,900
-2,200
-97,100
-1,000
-400
26,800
29,300
26,000
21,300
-12,000
-12,00021,30026,00029,30026,800-400-1,000-97,100-2,200-1,900-40,700-24,600-24,400-42,200000-17,000-17,200-9,300-5,057-6,01100
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20,000
10,900
5,900
5,200
0
0
0
0
00005,2005,90010,90020,0000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
800
700
0
0
0
0
0
0
0
0
0
0000000007008000000000000000
> Total Stockholder Equity
378,659
75,744
90,693
96,086
130,100
134,000
131,100
141,800
138,200
127,200
142,100
170,100
197,100
188,700
417,700
432,700
240,700
391,400
386,700
396,400
334,800
357,200
399,400
479,800
479,800399,400357,200334,800396,400386,700391,400240,700432,700417,700188,700197,100170,100142,100127,200138,200141,800131,100134,000130,10096,08690,69375,744378,659
   Common Stock
20,222
5,342
6,009
18,467
19,800
19,000
21,700
21,900
20,600
20,000
20,200
20,400
20,700
19,300
22,100
22,200
22,200
15,700
15,700
15,700
15,700
15,700
15,700
15,700
15,70015,70015,70015,70015,70015,70015,70022,20022,20022,10019,30020,70020,40020,20020,00020,60021,90021,70019,00019,80018,4676,0095,34220,222
   Retained Earnings Total Equity000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
-45,900
-44,000
-48,700
-53,800
91,200
294,100
102,500
138,200
375,700
371,000
380,700
319,100
341,500
383,700
464,100
464,100383,700341,500319,100380,700371,000375,700138,200102,500294,10091,200-53,800-48,700-44,000-45,900000000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
80,300
0
0
0
0
0
0
0
000000080,3000000000000000000
   Treasury Stock00000000000000000000-795-69500
   Other Stockholders Equity 
0
0
82,664
124,455
90,000
88,500
103,700
101,900
91,800
153,100
144,400
157,400
197,000
51,100
79,700
280,800
48,800
-404,100
-19,400
-27,000
15,700
-34,200
-48,900
-102,000
-102,000-48,900-34,20015,700-27,000-19,400-404,10048,800280,80079,70051,100197,000157,400144,400153,10091,800101,900103,70088,50090,000124,45582,66400



6.4. Balance Sheets

All numbers in thousands.




6.5. Cash Flows

All numbers in thousands.