investorscraft@gmail.com

Intrinsic ValueAssystem S.A. (ASY.PA)

Previous Close47.45
Intrinsic Value
Upside potential
Previous Close
47.45

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 energy, where regulatory and safety demands create high barriers to entry. Assystem’s subsidiary structure under HDL Development provides stability, while its global footprint allows it to capitalize on infrastructure modernization trends in Europe and emerging markets. The firm differentiates itself through integrated project delivery and digital engineering capabilities, which enhance efficiency and client outcomes in technically demanding environments.

Revenue Profitability And Efficiency

Assystem reported €611.3 million in revenue for the period, with net income of €8.3 million, reflecting thin margins typical of project-based engineering services. Operating cash flow of €33.3 million suggests reasonable working capital management, though capital expenditures of €4.6 million indicate modest reinvestment needs. The diluted EPS of €0.54 underscores the capital-light nature of its consulting-heavy model.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its low net income margin (1.4%), but its asset-light structure mitigates capital intensity. Free cash flow generation (€28.7 million after capex) supports debt service and discretionary investments, though scalability may be limited by project-centric revenue recognition and cyclical end markets.

Balance Sheet And Financial Health

Assystem maintains a conservative balance sheet with €31.2 million in cash against €116.5 million of total debt, implying a manageable leverage profile. The absence of significant goodwill or intangibles reduces balance sheet risk, while its €598.9 million market cap reflects investor confidence in its niche positioning and subsidiary backing.

Growth Trends And Dividend Policy

Growth is likely tied to infrastructure spending cycles, with nuclear energy and decarbonization trends offering tailwinds. The €8 per share dividend signals a commitment to shareholder returns, though payout sustainability depends on stable cash flows from long-term contracts. Share count stability (14.8 million outstanding) suggests disciplined capital allocation.

Valuation And Market Expectations

Trading at a market cap of €598.9 million, Assystem’s valuation implies a P/S ratio of ~0.98x, aligning with engineering services peers. The beta of 0.819 indicates lower volatility than the broader market, likely due to its defensive end markets and contracted revenue visibility.

Strategic Advantages And Outlook

Assystem’s entrenched position in nuclear engineering and compliance services provides resilience, while digital transformation initiatives could enhance margins. Geopolitical focus on energy security and infrastructure renewal in Europe may drive demand, though execution risks in large-scale projects and regulatory dependencies remain key monitorables.

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