Valuation adesso SE

Stocks

Market Closed - Xetra 01:35:26 02/10/26 am AEST			Pre-market 03:07:00 pm
57.50 ^EUR	+1.77%		57.40	-0.17%

25/09	Adesso SE : Buy rating from Berenberg	ZD
02/09	Adesso Schweiz Ag Wins Contract from the Swiss State Secretariat for Economic Affairs to Restructure the Easygov Enterprise Platform with Potential Contract Volume of Up to Chf 51 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,359	858.3	700.3	564.8	567.8	368.4	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-35.11%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	658.1	667.7	663.7
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-20.25%	1.45%	-0.59%
P/E	27.3x	30.1x	219x	70.4x	31.3x	14.3x	10.3x	8.36x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.79x	1.56x	1.35x
PEG	-	-0.7x	-2.5x	0x	0x	0.3x	0.3x	0.4x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.22x	0.2x	0.19x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.4x	0.36x	0.33x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.72x	4.21x	3.89x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	11x	9.33x	8.5x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	22.2x	10.9x	9.01x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	4.5%	9.2%	11.1%
Dividend per Share ²	0.6	0.65	0.7	0.75	0.78	0.83	0.886	0.946
Rate of return	0.29%	0.49%	0.65%	0.85%	0.88%	1.44%	1.54%	1.65%
EPS ²	7.65	4.38	0.49	1.25	2.83	4.022	5.602	6.878
Distribution rate	7.84%	14.8%	143%	60%	27.6%	20.6%	15.8%	13.8%
Net sales ¹	678.3	900.3	1,136	1,297	1,466	1,654	1,829	1,989
EBITDA ¹	102.4	92.91	80.03	98.35	123.6	139.5	158.5	170.6
EBIT ¹	66.42	48.15	22.31	30.84	50.56	59.61	71.58	78.08
Net income ¹	47.93	28.79	3.41	10.2	17.46	25.96	35.86	44.66
Net Debt ¹	107.8	150.1	224.9	235.7	257.5	289.7	299.3	295.3
Reference price ²	209.00	131.80	107.40	88.00	88.70	57.50	57.50	57.50
Nbr of stocks (in thousands)	6,503	6,512	6,520	6,418	6,401	6,407	-	-
Announcement Date	29/3/22	31/3/23	25/3/24	26/3/25	30/3/26	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ADESSO SE	14.05x	0.39x	4.67x	1.47%	415M
IBM	21.6x	3.56x	12.43x	3.08%	213B
SALESFORCE, INC.	21.99x	4.64x	11.38x	0.76%	195B
CLOUDFLARE, INC.	-599.1x	42.61x	175.06x	-.--%	125B
SNOWFLAKE INC.	-133.59x	18.57x	102.82x	-.--%	121B
ACCENTURE PLC	13.62x	1.52x	7.99x	3.52%	127B
TATA CONSULTANCY SERVICES LTD.	13.27x	2.4x	9.06x	6.19%	77.98B
RELX PLC	19.25x	5.15x	12.66x	2.92%	57.69B
COREWEAVE, INC.	-17.04x	7.34x	12.48x	-.--%	48.85B
FUJITSU LIMITED	22.15x	1.83x	11.6x	1.4%	44.08B
Average	-62.38x	8.80x	36.01x	1.93%	100.84B
Weighted average by Cap.	-77.44x	10.25x	42.34x	1.94%