Valuation adesso SE

Stocks

Market Closed - Xetra 19:35:21 24/09/2026 +04			5-day change	1st Jan Change
54.00 ^EUR	-1.10%		-4.93%	-39.12%

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	346	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-39.06%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	635.7	645.3	641.3
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-22.97%	1.5%	-0.61%
P/E	27.3x	30.1x	219x	70.4x	31.3x	13.4x	9.64x	7.85x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.68x	1.47x	1.27x
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	4.56x	4.07x	3.76x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	10.7x	9.01x	8.21x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	21.5x	10.5x	8.7x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	4.66%	9.52%	11.5%
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%	1.54%	1.64%	1.75%
EPS ²	7.65	4.38	0.49	1.25	2.83	4.022	5.602	6.878
Distribution rate	7.84%	14.8%	143%	60%	27.6%	20.6%	15.8%	13.8%
Net sales ¹	678.3	900.3	1,136	1,297	1,466	1,654	1,829	1,989
EBITDA ¹	102.4	92.91	80.03	98.35	123.6	139.5	158.5	170.6
EBIT ¹	66.42	48.15	22.31	30.84	50.56	59.61	71.58	78.08
Net income ¹	47.93	28.79	3.41	10.2	17.46	25.96	35.86	44.66
Net Debt ¹	107.8	150.1	224.9	235.7	257.5	289.7	299.3	295.3
Reference price ²	209.00	131.80	107.40	88.00	88.70	54.00	54.00	54.00
Nbr of stocks (in thousands)	6,503	6,512	6,520	6,418	6,401	6,407	-	-
Announcement Date	29/03/22	31/03/23	25/03/24	26/03/25	30/03/26	-	-	-

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.($)
ADESSO SE	13.58x	0.39x	4.58x	1.52%	399M
IBM	22.86x	3.73x	13.03x	2.91%	219B
SNOWFLAKE INC.	-131.28x	18.31x	101.52x	-.--%	118B
ACCENTURE PLC	13.6x	1.5x	7.89x	3.52%	112B
TATA CONSULTANCY SERVICES LTD.	13.53x	2.46x	9.28x	6.07%	78.93B
RELX PLC	19.6x	5.17x	12.71x	2.9%	57.91B
FUJITSU LIMITED	22.36x	1.83x	11.42x	1.31%	43.59B
INFOSYS LIMITED	13.38x	1.93x	8.18x	5.83%	43.14B
NEC CORPORATION	21.06x	1.6x	10.17x	0.89%	40.31B
OKTA, INC.	103.32x	10.32x	38.54x	-.--%	35.9B
Average	11.20x	4.72x	21.73x	2.49%	74.98B
Weighted average by Cap.	-0.84x	5.65x	26.46x	2.7%