Subscribe

Synergie SE (SDG.PA)

EUR28.00 -0.10 (-0.36%)
FR PAR Industrials Staffing & Employment Services
Address 11 avenue du Colonel Bonnet 75016
Paris, FR
CEO Victorien Vaney
IPO 2000-01-03
ISIN FR0000032658

Explore sections of this company profile

Also trades on Euronext Paris · SDG.PA (EUR) London Stock Exchange · 0HDQ.L (EUR)
Description

Synergie SE is a human resources specialist, delivering comprehensive management and development solutions to businesses and organizations across numerous international markets. Its extensive geographical reach includes France, Belgium, various Northern and Eastern European countries, Italy, Spain, Portugal, Canada, and Australia. The company's diverse service offerings span temporary staffing, talent acquisition, career transition support (outplacement), social engineering initiatives, expert consulting, and professional development programs. Synergie caters to a broad spectrum of industries, such as maritime, renewable energy, transport, logistics, construction, public works, healthcare, agribusiness, the tertiary sector, information technology, and communications. The firm operates globally in 17 countries, supported by a robust network of 770 agencies. Established in 1969, Synergie SE's corporate headquarters are located in Paris, France.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
EUR28.00 -0.10 (-0.36%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
1.1K
Beta
0.92
Float Shares
6.25M
Free Float %
27.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% -0.33% +6.03% +5.28% -5.08% -0.99% -10.75% -5.38% -19.52% +11.61% +44,394.05%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
28.00
DCF (Unlevered) 74.12 +164.7%
DCF (Levered) 76.77 +174.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 2 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
6.00
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
6 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
5 / 5
High
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
3 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Staffing & Employment Services: +6.7%
    +1.8% Q4'25: +3.8% (vs Q4'23)
  • EPS growth Staffing & Employment Services: +18.1%
    -18.7% Q4'25: -29.7% (vs Q4'23)
  • FCF margin FCF growth · Staffing & Employment Services: +32.6%
    +2.4% Q4'25: +3.7% (vs Q4'23)
  • EBIT margin Staffing & Employment Services: +5.7%
    +3.0% Q4'25: -856.7% (vs Q4'23)
  • ROIC Staffing & Employment Services: +12.1%
    +13.4% Q4'25: -7,902.1% (vs Q4'23)
  • Share dilution Staffing & Employment Services: +0.4%
    +5.3% Q4'25: +7.4% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Staffing & Employment Services: -1.18×
    0.91× Q4'25: 0.00× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.90) × ERP
WACC = 86% × Ke + 14% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 74.12 Current price: 28.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 1999
actual
Dec 2000
actual
Dec 2001
actual
Dec 2002
actual
Dec 2003
actual
Dec 2004
actual
Dec 2005
actual
Dec 2006
actual
Dec 2007
actual
Dec 2008
actual
Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
2 Rev. Ana.
2 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
531.23M
est.
658.04M
est.
697.45M
est.
732.61M
est.
787.59M
est.
855.36M
est: 875.19M (-2.3%)
926.38M
est: 945.99M (-2.1%)
1.07B
est: 1.08B (-1.1%)
1.19B
est: 1.21B (-1.6%)
1.20B
est: 1.23B (-2.2%)
947.66M
est: 1.01B (-6.0%)
1.23B
est: 1.24B (-0.8%)
1.45B
est: 1.46B (-0.7%)
1.45B
est: 1.48B (-1.9%)
1.52B
est: 1.54B (-1.5%)
1.67B
est: 1.70B (-1.6%)
1.80B
est: 1.80B (+0.0%)
1.99B
est: 1.99B (+0.0%)
2.32B
est: 2.32B (+0.0%)
2.55B
est: 2.55B (+0.0%)
2.64B
est: 2.64B (+0.0%)
2.19B
est: 2.17B (+0.9%)
2.70B
est: 2.70B (+0.0%)
2.92B
est: 2.92B (+0.0%)
3.11B
est: 3.15B (-1.4%)
3.18B
est: 3.19B (-0.1%)
3.24B
est: 3.24B (+0.2%)
3.59B
3.55B – 3.62B
+10.9% YoY
3.69B
3.66B – 3.72B
+3.0% YoY
3.80B
3.77B – 3.84B
+3.0% YoY
EBITDA
9.87M
est.
17.59M
est.
18.60M
est.
21.22M
est.
20.40M
est.
32.27M
est: 26.21M (+23.1%)
35.62M
est: 31.56M (+12.9%)
39.70M
est: 38.09M (+4.2%)
68.25M
est: 39.99M (+70.7%)
53.28M
est: 63.84M (-16.5%)
23.95M
est: 32.03M (-25.2%)
43.40M
est: 25.86M (+67.8%)
52.59M
est: 47.86M (+9.9%)
42.85M
est: 52.18M (-17.9%)
67.18M
est: 43.48M (+54.5%)
81.87M
est: 69.12M (+18.4%)
99.27M
est: 87.68M (+13.2%)
106.85M
est: 109.66M (-2.6%)
126.71M
est: 115.26M (+9.9%)
137.20M
est: 142.11M (-3.5%)
138.51M
est: 131.75M (+5.1%)
108.61M
est: 95.88M (+13.3%)
146.89M
est: 103.78M (+41.5%)
160.83M
est: 108.59M (+48.1%)
151.81M
est: 153.88M (-1.3%)
140.47M
est: 155.55M (-9.7%)
134.39M
est: 157.89M (-14.9%)
175.02M
173.30M – 176.74M
+10.9% YoY
180.24M
178.84M – 181.65M
+3.0% YoY
185.66M
184.03M – 187.29M
+3.0% YoY
EBIT
13.60M
est.
23.16M
est.
27.66M
est.
25.01M
est.
20.43M
est.
28.85M
est: 23.45M (+23.0%)
32.09M
est: 29.72M (+7.9%)
37.17M
est: 35.74M (+4.0%)
63.96M
est: 40.96M (+56.1%)
39.79M
est: 65.01M (-38.8%)
18.39M
est: 35.85M (-48.7%)
35.97M
est: 19.62M (+83.3%)
44.29M
est: 40.08M (+10.5%)
35.64M
est: 44.58M (-20.0%)
55.60M
est: 37.30M (+49.0%)
74.52M
est: 62.49M (+19.2%)
89.93M
est: 79.10M (+13.7%)
93.71M
est: 98.67M (-5.0%)
124.89M
est: 111.23M (+12.3%)
118.21M
est: 128.53M (-8.0%)
113.68M
est: 123.62M (-8.0%)
77.42M
est: 89.64M (-13.6%)
118.96M
est: 97.03M (+22.6%)
131.78M
est: 101.52M (+29.8%)
120.70M
est: 121.00M (-0.2%)
107.88M
est: 122.31M (-11.8%)
97.30M
est: 124.15M (-21.6%)
137.62M
136.27M – 138.98M
+10.9% YoY
141.73M
140.63M – 142.83M
+3.0% YoY
145.99M
144.70M – 147.27M
+3.0% YoY
Net Income
5.10M
est.
8.92M
est.
11.55M
est.
12.87M
est.
10.86M
est.
16.81M
est: 13.89M (+21.0%)
19.34M
est: 16.86M (+14.7%)
21.58M
est: 21.97M (-1.8%)
40.09M
est: 24.31M (+64.9%)
22.61M
est: 39.78M (-43.2%)
8.69M
est: 18.29M (-52.5%)
15.63M
est: 10.61M (+47.3%)
19.31M
est: 18.05M (+7.0%)
14.80M
est: 19.15M (-22.7%)
32.02M
est: 15.47M (+107.1%)
50.90M
est: 35.21M (+44.6%)
59.48M
est: 54.73M (+8.7%)
64.08M
est: 65.95M (-2.8%)
79.88M
est: 74.22M (+7.6%)
79.29M
est: 88.33M (-10.2%)
60.10M
est: 82.14M (-26.8%)
38.28M
est: 47.26M (-19.0%)
70.89M
est: 51.16M (+38.6%)
83.77M
est: 83.75M (+0.0%)
74.87M
63.14M
est: 63.10M (+0.1%)
54.20M
est: 57.01M (-4.9%)
67.00M
65.42M – 67.11M
+17.5% YoY
70.41M
66.71M – 74.10M
+5.1% YoY
75.00M
74.42M – 76.14M
+6.5% YoY
SGA
484.52M
est.
13.36M
est.
652.25M
est.
654.74M
est.
724.58M
est.
est: 800.41M (-100.0%)
424.0K
est: 862.45M (-100.0%)
425.0K
est: 984.30M (-100.0%)
38.31M
est: 1.12B (-96.6%)
38.32M
est: 1.12B (-96.6%)
894.82M
est: 915.08M (-2.2%)
1.16B
est: 1.10B (+6.0%)
30.87M
est: 1.34B (-97.7%)
50.74M
est: 1.36B (-96.3%)
56.02M
est: 1.41B (-96.0%)
56.06M
est: 1.53B (-96.3%)
60.73M
est: 1.64B (-96.3%)
63.80M
est: 1.82B (-96.5%)
70.45M
est: 2.11B (-96.7%)
85.14M
est: 2.34B (-96.4%)
85.21M
est: 2.41B (-96.5%)
77.01M
est: 1.90B (-96.0%)
88.17M
est: 2.06B (-95.7%)
96.63M
est: 2.16B (-95.5%)
est: 41.82M (-100.0%)
1.56M
est: 2.42B (-99.9%)
est: 42.91M (-100.0%)
47.57M
47.10M – 48.04M
+10.9% YoY
48.99M
48.61M – 49.37M
+3.0% YoY
50.46M
50.02M – 50.90M
+3.0% YoY
EPS
0.33
est.
0.49
est.
0.53
est.
0.44
est.
0.44
est.
66.00
est: 0.70 (+9,288.9%)
76.00
est: 0.82 (+9,166.9%)
0.85
est: 0.92 (-7.6%)
1.54
est: 1.49 (+3.6%)
0.88
est: 1.01 (-12.7%)
0.35
est: 0.29 (+20.8%)
0.64
est: 0.65 (-1.7%)
0.79
est: 0.92 (-14.5%)
0.62
est: 0.70 (-11.0%)
1.33
est: 1.36 (-2.5%)
2.09
est: 2.06 (+1.7%)
2.44
est: 2.36 (+3.3%)
2.67
est: 2.84 (-5.9%)
3.28
est: 3.52 (-6.7%)
3.31
est: 3.35 (-1.2%)
2.51
est: 2.49 (+0.7%)
1.60
est: 1.20 (+33.3%)
2.96
est: 2.92 (+1.3%)
3.51
est: 3.31 (+6.0%)
3.18
2.73
est: 2.59 (+5.4%)
2.22
est: 2.34 (-5.1%)
2.72
2.69 – 2.75
+16.2% YoY
2.89
2.74 – 3.04
+6.3% YoY
3.09
3.05 – 3.13
+6.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-28 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-27 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-26 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-25 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-22 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-21 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-20 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-19 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-18 A 4/5 5/5 3/5 4/5 3/5 3/5 4/5
2026-05-15 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-14 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-13 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-12 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-11 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-08 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-07 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-06 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-05 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-05-04 A 4/5 5/5 3/5 4/5 3/5 4/5 4/5
2026-04-30 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-29 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-28 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-27 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-24 A 4/5 5/5 3/5 4/5 2/5 4/5 4/5
2026-04-23 A- 4/5 5/5 3/5 4/5 2/5 3/5 4/5
2026-04-22 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-04-21 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-04-20 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-04-17 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5
2026-04-16 C 2/5 4/5 1/5 1/5 1/5 3/5 1/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
168.32M
OE per share TTM
7.12
Owner's Yield
23.11%
Maintenance CapEx ratio
20.51%
Maint CapEx / Avg PPE
4.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 6 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Dimensional World ex U.S. Core Equity 2 ETF DFAX 0.00% 222.6K 0.28%
2 Dimensional - International Vector Equity ETF DXIV 0.00% 743.94 0.53%
3 Dimensional - International Small Cap ETF DFIS 0.00% 16.7K 0.39%
4 Dimensional - International Core Equity 2 ETF DFIC 0.00% 388.37 0.22%
5 Dimensional - International Core Equity Market ETF DFAI 0.00% 0.18%
6 Dimensional International Sustainability Core 1 ETF DFSI 0.00% 0.24%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
17.4K
Shares Outstanding
22.84M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Victorien Vaney Chairman, MD & Chief Executive Officer 1M male
Candice Gau Director of Marketing and Communication
Florence Krynen Chief Legal Officer female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits