Valuation adesso SE Wiener Boerse

Stocks

Real-time Estimate Tradegate Other stock markets 13:48:43 2026-06-17 EDT			5-day change	1st Jan Change
52.80 ^EUR	-1.86%		+0.56%	-39.55%

06-10	IT services provider Adesso secures contract from Deutsche Bundesbank	DP
06-10	Adesso SE Wins Contract with Deutsche Bundesbank	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	339.6	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-40.19%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	623.3	630.8	622.6
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-24.47%	1.21%	-1.31%
P/E	27.3x	30.1x	219x	70.4x	31.3x	12.9x	9.09x	7.33x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.63x	1.42x	1.22x
PEG	-	-0.7x	-2.5x	0x	0x	0.3x	0.2x	0.3x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.21x	0.19x	0.17x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.38x	0.35x	0.32x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.54x	4.01x	3.58x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	10.7x	8.65x	7.19x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	14.9x	11.7x	8.92x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	6.73%	8.53%	11.2%
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%	1.57%	1.67%	1.79%
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	53.00	53.00	53.00
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	26.33x	4.27x	14.9x	2.49%	255B
ACCENTURE PLC	12.3x	1.31x	6.87x	3.93%	102B
TATA CONSULTANCY SERVICES LTD.	14.11x	2.58x	9.51x	5.88%	84.15B
SNOWFLAKE INC.	-83.47x	13.15x	76.29x	-.--%	82.6B
RELX PLC	19.02x	5x	12.35x	2.99%	57.23B
INFOSYS LIMITED	14.85x	2.18x	9.14x	5.22%	48.95B
FUJITSU LIMITED	12.99x	1.49x	10.19x	1.24%	35.42B
HCL TECHNOLOGIES LIMITED	15.79x	2x	9.45x	5.47%	33.17B
NEC CORPORATION	20.64x	1.4x	9.95x	0.85%	31.82B
Average	5.84x	3.71x	17.63x	3.12%	81.05B
Weighted average by Cap.	7.82x	4.22x	18.83x	3.03%