Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company filings, market data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |