Valuation adesso SE Wiener Boerse

Stocks

Real-time Estimate Tradegate 15:58:00 2026-08-13 EDT			5-day change	1st Jan Change
61.70 ^EUR	+1.15%		+0.83%	-31.46%

08-11	Adesso SE acquired OMNIUS GmbH.	CI
06-18	Adesso SE(XTRA:ADN1) dropped from Germany SDAX (Total Return) Index	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	385.1	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-32.18%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	668.7	676.4	668.1
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-18.97%	1.15%	-1.23%
P/E	27.3x	30.1x	219x	70.4x	31.3x	14.6x	10.3x	8.32x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.85x	1.61x	1.38x
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	0.37x	0.34x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.88x	4.29x	3.85x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	11.5x	9.28x	7.72x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	15.9x	12.6x	9.57x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	6.27%	7.96%	10.5%
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%	1.38%	1.47%	1.58%
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	60.10	60.10	60.10
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	23.42x	3.77x	13.18x	2.86%	222B
SNOWFLAKE INC.	-116.48x	18.54x	107.06x	-.--%	115B
ACCENTURE PLC	13.35x	1.47x	7.74x	3.6%	110B
TATA CONSULTANCY SERVICES LTD.	15.22x	2.78x	10.51x	5.4%	89.13B
RELX PLC	19.89x	5.24x	12.87x	2.86%	59.95B
INFOSYS LIMITED	15.4x	2.25x	9.55x	5.07%	49.94B
NEC CORPORATION	21.76x	1.58x	10.05x	0.87%	40.92B
FUJITSU LIMITED	20.86x	1.7x	10.55x	1.4%	40.32B
HCL TECHNOLOGIES LIMITED	18.6x	2.39x	11.35x	4.65%	38.74B
Average	3.56x	4.42x	21.43x	2.97%	85.19B
Weighted average by Cap.	-1.26x	5.27x	25.53x	2.89%