Valuation adesso SE OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:07 2026-06-18 EDT			5-day change	1st Jan Change
60.00 ^USD	-18.60%		0.00%	-53.86%

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	317.5	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-44.09%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	601.2	608.7	600.5
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-27.15%	1.25%	-1.36%
P/E	27.3x	30.1x	219x	70.4x	31.3x	12x	8.5x	6.86x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.53x	1.33x	1.14x
PEG	-	-0.7x	-2.5x	0x	0x	0.3x	0.2x	0.3x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.19x	0.18x	0.16x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.37x	0.34x	0.31x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.38x	3.87x	3.46x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	10.3x	8.35x	6.93x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	14.3x	11.3x	8.6x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	6.97%	8.84%	11.6%
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%	1.68%	1.79%	1.92%
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	137.2	157.5	173.7
EBIT ¹	66.42	48.15	22.31	30.84	50.56	58.2	72.9	86.62
Net income ¹	47.93	28.79	3.41	10.2	17.46	26.67	37.85	46.82
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	49.55	49.55	49.55
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	25.11x	4.1x	14.32x	2.61%	243B
TATA CONSULTANCY SERVICES LTD.	13.44x	2.45x	9.03x	6.15%	80.32B
ACCENTURE PLC	9.35x	1.02x	5.37x	5.16%	76.99B
SNOWFLAKE INC.	-79.53x	12.51x	72.45x	-.--%	78.7B
RELX PLC	18.75x	4.9x	12.12x	3.06%	55.16B
INFOSYS LIMITED	13.49x	1.97x	8.24x	5.76%	44.66B
FUJITSU LIMITED	12.64x	1.44x	9.9x	1.28%	34.2B
HCL TECHNOLOGIES LIMITED	14.99x	1.91x	8.86x	5.76%	31.56B
NEC CORPORATION	17.41x	1.27x	8.11x	1.13%	30.83B
Average	5.07x	3.51x	16.49x	3.43%	75.02B
Weighted average by Cap.	6.98x	4.09x	18.10x	3.28%