|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 49.18 EUR | -2.43% |
|
-6.82% | -44.53% |
| 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 |
Company Valuation: adesso SE
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 | 322.9 | - | - |
| Change | - | -36.85% | -18.41% | -19.35% | 0.53% | -43.13% | - | - |
| Enterprise Value (EV) 1 | 1,467 | 1,008 | 925.2 | 800.5 | 825.3 | 606.7 | 614.2 | 605.9 |
| Change | - | -31.26% | -8.25% | -13.48% | 3.1% | -26.49% | 1.24% | -1.35% |
| P/E | 27.3x | 30.1x | 219x | 70.4x | 31.3x | 12.3x | 8.65x | 6.97x |
| PBR | 7.1x | 4.19x | 3.45x | 3.02x | 2.99x | 1.55x | 1.35x | 1.16x |
| PEG | - | -0.7x | -2.5x | 0x | 0x | 0.3x | 0.2x | 0.3x |
| Capitalization / Revenue | 2x | 0.95x | 0.62x | 0.44x | 0.39x | 0.2x | 0.18x | 0.17x |
| 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 | 4.42x | 3.9x | 3.49x |
| EV / EBIT | 22.1x | 20.9x | 41.5x | 26x | 16.3x | 10.4x | 8.43x | 7x |
| EV / FCF | 49.6x | 83.2x | 21.8x | 9.83x | 19.1x | 14.5x | 11.4x | 8.68x |
| FCF Yield | 2.01% | 1.2% | 4.6% | 10.2% | 5.23% | 6.91% | 8.76% | 11.5% |
| 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% | 1.65% | 1.76% | 1.88% |
| 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 | 50.40 | 50.40 | 50.40 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.26x | 0.37x | 4.42x | 1.65% | 368M | |
| 25.76x | 4.19x | 14.62x | 2.55% | 249B | |
| -80.7x | 12.7x | 73.55x | -.--% | 79.86B | |
| 13.21x | 2.4x | 8.87x | 6.28% | 78.66B | |
| 9.44x | 1.03x | 5.42x | 5.11% | 77.72B | |
| 18.59x | 4.86x | 12.02x | 3.08% | 54.6B | |
| 13.36x | 1.94x | 8.14x | 5.8% | 43.97B | |
| 12.54x | 1.43x | 9.81x | 1.29% | 33.96B | |
| 15.31x | 1.91x | 9.01x | 5.74% | 31.69B | |
| 19.75x | 1.33x | 9.52x | 0.88% | 30.24B | |
| Average | 5.95x | 3.22x | 15.54x | 3.24% | 68.01B | |
| Weighted average by Cap. | 7.14x | 4.16x | 18.46x | 3.24% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ADN1 Stock
- Valuation adesso SE
Select your edition
All financial news and data tailored to specific country editions
