Valuation adesso SE Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 2026-09-10			5-day change	1st Jan Change
58.00 ^EUR	-1.19%		-5.84%	-34.83%

09-01	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
09-01	Adesso Unit Wins Contract to Revamp Swiss EasyGov Platform	MT

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	377.4	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-33.53%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	664.4	674	667.7
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-19.49%	1.43%	-0.93%
P/E	27.3x	30.1x	219x	70.4x	31.3x	14.5x	10.5x	8.39x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.82x	1.59x	1.38x
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	0.19x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.4x	0.37x	0.34x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.76x	4.26x	3.91x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	11.1x	9.39x	8.43x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	21x	11.1x	8.82x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	4.76%	9.04%	11.3%
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%	1.41%	1.5%	1.61%
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	58.90	58.90	58.90
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IBM	23.89x	3.87x	13.52x	2.78%	229B
SNOWFLAKE INC.	-129x	17.99x	99.72x	-.--%	116B
ACCENTURE PLC	13.66x	1.51x	7.91x	3.51%	113B
TATA CONSULTANCY SERVICES LTD.	14.25x	2.6x	9.8x	5.77%	83.35B
RELX PLC	19.32x	5.13x	12.59x	2.94%	58.46B
INFOSYS LIMITED	13.6x	1.96x	8.33x	5.73%	43.99B
FUJITSU LIMITED	21.07x	1.72x	10.72x	1.39%	42.35B
NEC CORPORATION	19.99x	1.5x	9.62x	0.95%	39.17B
HCL TECHNOLOGIES LIMITED	16.65x	2.09x	9.91x	5.25%	34.16B
Average	1.49x	4.26x	20.24x	3.15%	84.35B
Weighted average by Cap.	-3.67x	5.20x	24.55x	2.91%