Valuation ATOSS Software SE

Stocks

Market Closed - Xetra 20:35:27 27/10/2026 +04			5-day change	1st Jan Change
94.70 ^EUR	-0.21%		+3.95%	-17.94%

10-27	ATOSS Software SE : UBS remains Neutral	ZD
10-26	ATOSS Software SE : Receives a Buy rating from Berenberg	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,726	1,107	1,662	1,816	1,836	1,506	-	-
Change	-	-35.85%	50.14%	9.28%	1.05%	-17.94%	-	-
Enterprise Value (EV) ¹	1,716	1,080	1,606	1,740	1,751	1,394	1,378	1,359
Change	-	-37.05%	48.7%	8.34%	0.62%	-20.39%	-1.15%	-1.41%
P/E	89.3x	57x	46.4x	39.9x	38x	28.1x	24.6x	21.3x
PBR	43.6x	23.2x	26.9x	22.7x	18.9x	13x	11.1x	9.45x
PEG	-	138.51x	0.5x	1.5x	6.04x	2.6x	1.8x	1.4x
Capitalization / Revenue	17.8x	9.72x	11x	10.6x	9.7x	7.11x	6.3x	5.56x
EV / Revenue	17.7x	9.48x	10.6x	10.2x	9.25x	6.58x	5.76x	5.02x
EV / EBITDA	54.7x	31.1x	28.8x	25.7x	24x	17x	14.9x	12.8x
EV / EBIT	63x	35.1x	31x	27.4x	25.7x	18.1x	15.8x	13.5x
EV / FCF	68.1x	42.8x	31.6x	29.7x	37.9x	26.3x	22.6x	19.4x
FCF Yield	1.47%	2.34%	3.16%	3.36%	2.64%	3.8%	4.43%	5.17%
Dividend per Share ²	0.91	0.91	0.915	1.69	2.13	2.452	2.77	3.231
Rate of return	0.84%	1.31%	0.88%	1.48%	1.85%	2.59%	2.93%	3.41%
EPS ²	1.215	1.22	2.25	2.86	3.04	3.374	3.845	4.436
Distribution rate	74.9%	74.6%	40.7%	59.1%	70.1%	72.7%	72%	72.8%
Net sales ¹	97.07	113.9	151.2	170.6	189.3	211.8	239.2	270.8
EBITDA ¹	31.35	34.71	55.86	67.83	72.88	81.84	92.27	105.9
EBIT ¹	27.24	30.8	51.82	63.43	68.13	76.9	87.25	100.4
Net income ¹	19.34	19.38	35.77	45.45	48.37	53.54	60.76	69.85
Net Debt ¹	-9.799	-26.76	-55.78	-76.08	-84.39	-112.2	-128.1	-147.5
Reference price ²	108.50	69.60	104.50	114.20	115.40	94.70	94.70	94.70
Nbr of stocks (in thousands)	15,906	15,906	15,906	15,906	15,906	15,906	-	-
Announcement Date	14/03/22	31/01/23	08/03/24	10/03/25	30/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ATOSS SOFTWARE SE	28.35x	6.58x	17.09x	2.56%	1.69B
MICROSOFT CORPORATION	27.02x	9.97x	16.25x	0.72%	3,955B
PALANTIR TECHNOLOGIES INC.	128.24x	56.72x	92.32x	-.--%	478B
ORACLE CORPORATION	18.98x	5.51x	9.6x	1.58%	382B
PALO ALTO NETWORKS, INC.	247.74x	22.1x	64.71x	-.--%	319B
SAP SE	29.36x	6x	18.66x	1.27%	274B
CROWDSTRIKE HOLDINGS, INC.	2618.3x	43.86x	143.47x	-.--%	269B
SERVICENOW, INC.	100.42x	9.96x	26.67x	-.--%	164B
FORTINET, INC.	59.67x	15.99x	42.13x	-.--%	135B
ADOBE INC.	14.18x	3.77x	7.88x	-.--%	101B
Average	327.23x	18.05x	43.88x	0.61%	607.77B
Weighted average by Cap.	163.21x	15.35x	30.81x	0.63%