Valuation adesso SE OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:39:44 2026-06-01 EDT			5-day change	1st Jan Change
73.71 ^USD	+10.01%		+22.85%	-43.32%

06-18	Adesso SE(XTRA:ADN1) dropped from Germany SDAX (Total Return) Index	CI
06-10	IT services provider Adesso secures contract from Deutsche Bundesbank	DP

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	387.6	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-31.73%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	671.3	679	670.6
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-18.66%	1.14%	-1.23%
P/E	27.3x	30.1x	219x	70.4x	31.3x	14.7x	10.4x	8.37x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.86x	1.62x	1.39x
PEG	-	-0.7x	-2.5x	0x	0x	0.3x	0.2x	0.3x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.24x	0.21x	0.2x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.41x	0.38x	0.35x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.9x	4.31x	3.86x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	11.5x	9.32x	7.75x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	16x	12.6x	9.6x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	6.25%	7.93%	10.4%
Dividend per Share ²	0.6	0.65	0.7	0.75	0.78	0.83	0.886	0.95
Rate of return	0.29%	0.49%	0.65%	0.85%	0.88%	1.37%	1.46%	1.57%
EPS ²	7.65	4.38	0.49	1.25	2.83	4.112	5.828	7.226
Distribution rate	7.84%	14.8%	143%	60%	27.6%	20.2%	15.2%	13.1%
Net sales ¹	678.3	900.3	1,136	1,297	1,466	1,632	1,805	1,942
EBITDA ¹	102.4	92.91	80.03	98.35	123.6	137.1	157.6	173.7
EBIT ¹	66.42	48.15	22.31	30.84	50.56	58.29	72.88	86.58
Net income ¹	47.93	28.79	3.41	10.2	17.46	26.74	37.86	46.9
Net Debt ¹	107.8	150.1	224.9	235.7	257.5	283.7	291.3	283
Reference price ²	209.00	131.80	107.40	88.00	88.70	60.50	60.50	60.50
Nbr of stocks (in thousands)	6,503	6,512	6,520	6,418	6,401	6,407	-	-
Announcement Date	3/29/22	3/31/23	3/25/24	3/26/25	3/30/26	-	-	-

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.($)
IBM	23.45x	3.78x	13.2x	2.86%	223B
SNOWFLAKE INC.	-117.33x	18.68x	107.86x	-.--%	116B
ACCENTURE PLC	13.19x	1.46x	7.66x	3.64%	109B
TATA CONSULTANCY SERVICES LTD.	15.71x	2.88x	10.86x	5.23%	92.02B
RELX PLC	20.43x	5.35x	13.15x	2.79%	61.62B
INFOSYS LIMITED	15.49x	2.27x	9.61x	5.04%	50.23B
NEC CORPORATION	21.73x	1.58x	10.05x	0.87%	40.8B
FUJITSU LIMITED	20.98x	1.72x	10.51x	1.4%	40.6B
HCL TECHNOLOGIES LIMITED	18.49x	2.37x	11.38x	4.68%	38.51B
Average	3.57x	4.45x	21.59x	2.95%	85.72B
Weighted average by Cap.	-1.32x	5.32x	25.73x	2.87%