Valuation adesso SE Tradegate

Stocks

Real-time Tradegate 03:03:51 2026-08-28 EDT			5-day change	1st Jan Change
60.00 ^EUR	0.00%		-3.23%	-32.58%

08-17	Adesso SE : Berenberg gives a Buy rating	ZD
08-14	Adesso SE Reports Earnings Results for the Half Year Ended June 30, 2026	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	386.3	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-31.95%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	673.4	682.9	676.7
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-18.4%	1.42%	-0.92%
P/E	27.3x	30.1x	219x	70.4x	31.3x	14.9x	10.8x	8.59x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.87x	1.63x	1.41x
PEG	-	-0.7x	-2.5x	0x	0x	0.3x	0.3x	0.3x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.23x	0.21x	0.2x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.41x	0.37x	0.34x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.83x	4.32x	3.96x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	11.2x	9.52x	8.54x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	21.3x	11.2x	8.94x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	4.7%	8.92%	11.2%
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%	1.38%	1.47%	1.57%
EPS ²	7.65	4.38	0.49	1.25	2.83	4.055	5.602	7.018
Distribution rate	7.84%	14.8%	143%	60%	27.6%	20.5%	15.8%	13.5%
Net sales ¹	678.3	900.3	1,136	1,297	1,466	1,650	1,824	1,978
EBITDA ¹	102.4	92.91	80.03	98.35	123.6	139.6	158.1	170.9
EBIT ¹	66.42	48.15	22.31	30.84	50.56	60.11	71.75	79.24
Net income ¹	47.93	28.79	3.41	10.2	17.46	26.34	36	45.54
Net Debt ¹	107.8	150.1	224.9	235.7	257.5	287.1	296.6	290.3
Reference price ²	209.00	131.80	107.40	88.00	88.70	60.30	60.30	60.30
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	23.44x	3.81x	13.31x	2.83%	225B
ACCENTURE PLC	13.92x	1.53x	8.06x	3.45%	115B
SNOWFLAKE INC.	-115.12x	18.31x	105.89x	-.--%	114B
TATA CONSULTANCY SERVICES LTD.	14.56x	2.66x	10.03x	5.64%	85.18B
RELX PLC	20.89x	5.46x	13.41x	2.73%	63.33B
INFOSYS LIMITED	14.56x	2.12x	8.98x	5.35%	47.1B
FUJITSU LIMITED	21.18x	1.73x	10.68x	1.43%	40.87B
NEC CORPORATION	20.56x	1.56x	9.88x	0.9%	39.42B
HCL TECHNOLOGIES LIMITED	17.7x	2.23x	10.7x	4.94%	36.32B
Average	3.52x	4.38x	21.22x	3.03%	85.1B
Weighted average by Cap.	-0.91x	5.23x	25.25x	2.89%