investorscraft@gmail.com

Intrinsic ValueAssystem S.A. (0OA7.L)

Previous Close£47.80
Intrinsic Value
Upside potential
Previous Close
£47.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Assystem S.A. is a France-based engineering and infrastructure project management firm specializing in critical and complex projects across nuclear, energy, transportation, defense, and infrastructure sectors. The company generates revenue through a diversified service portfolio, including engineering, procurement, construction management, digital solutions, and compliance services. Its expertise in high-stakes industries positions it as a trusted partner for public authorities and utility companies, particularly in nuclear and energy infrastructure, where regulatory and safety requirements demand precision. Assystem operates in a competitive but niche market, leveraging its long-standing reputation and technical proficiency to secure large-scale contracts. The company’s subsidiary structure under HDL Development provides financial stability while allowing focused regional operations. Its emphasis on digital engineering and industrial data science reflects a strategic shift toward technology-driven efficiency, enhancing its value proposition in an evolving industrial landscape.

Revenue Profitability And Efficiency

Assystem reported revenue of €611.3 million for the period, with net income of €8.3 million, reflecting modest profitability in a capital-intensive sector. Operating cash flow stood at €33.3 million, indicating reasonable liquidity generation, though capital expenditures of €4.6 million suggest restrained reinvestment. The diluted EPS of €0.54 underscores limited earnings power relative to its market capitalization, likely due to high operational costs inherent in engineering services.

Earnings Power And Capital Efficiency

The company’s earnings are constrained by thin margins, typical of project-based engineering firms. With an operating cash flow covering interest obligations, Assystem maintains adequate liquidity, but its capital efficiency is moderate, as evidenced by the modest net income relative to revenue. The low beta of 0.819 suggests stable but unspectacular returns, aligning with its utility-like client base and long-term contracts.

Balance Sheet And Financial Health

Assystem’s balance sheet shows €31.2 million in cash against €116.5 million in total debt, indicating a leveraged but manageable position. The debt level is not excessive for its industry, and the company’s cash flow generation supports its obligations. Its financial health appears stable, though further debt reduction could improve flexibility for strategic investments or acquisitions.

Growth Trends And Dividend Policy

Growth prospects are tied to infrastructure demand, particularly in nuclear and renewable energy, where Assystem has specialized expertise. The dividend payout of €5.5 per share signals a commitment to shareholder returns, though the yield must be assessed against earnings sustainability. The company’s focus on digital transformation could drive future efficiency gains and margin improvement.

Valuation And Market Expectations

With a market cap of €617.1 million, Assystem trades at a valuation reflective of its niche positioning and steady but slow-growth profile. Investors likely price in its expertise in regulated sectors, balancing stability against limited upside. The modest P/E ratio aligns with its sector peers, suggesting fair market expectations.

Strategic Advantages And Outlook

Assystem’s key strengths lie in its technical specialization and long-term client relationships in critical infrastructure. The shift toward digital engineering and sustainability-linked projects could unlock new opportunities. However, reliance on public sector spending and regulatory cycles introduces volatility. The outlook remains cautiously optimistic, hinging on execution in high-value contracts and technological adoption.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount