Valuation adesso SE Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 09:01:30 09/09/2026 +03			After hours 22:58:00
59.50 ^EUR	0.00%		58.10	-2.35%

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	373.5	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-34.21%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	660.6	670.1	663.9
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-19.96%	1.44%	-0.94%
P/E	27.3x	30.1x	219x	70.4x	31.3x	14.4x	10.4x	8.31x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.81x	1.57x	1.36x
PEG	-	-0.7x	-2.5x	0x	0x	0.3x	0.3x	0.3x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.23x	0.2x	0.19x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.4x	0.37x	0.34x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.73x	4.24x	3.88x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	11x	9.34x	8.38x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	20.9x	11x	8.77x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	4.79%	9.09%	11.4%
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%	1.42%	1.52%	1.62%
EPS ²	7.65	4.38	0.49	1.25	2.83	4.055	5.602	7.018
Distribution rate	7.84%	14.8%	143%	60%	27.6%	20.5%	15.8%	13.5%
Net sales ¹	678.3	900.3	1,136	1,297	1,466	1,650	1,824	1,978
EBITDA ¹	102.4	92.91	80.03	98.35	123.6	139.6	158.1	170.9
EBIT ¹	66.42	48.15	22.31	30.84	50.56	60.11	71.75	79.24
Net income ¹	47.93	28.79	3.41	10.2	17.46	26.34	36	45.54
Net Debt ¹	107.8	150.1	224.9	235.7	257.5	287.1	296.6	290.3
Reference price ²	209.00	131.80	107.40	88.00	88.70	58.30	58.30	58.30
Nbr of stocks (in thousands)	6,503	6,512	6,520	6,418	6,401	6,407	-	-
Announcement Date	3/29/22 A	3/31/23 A	3/25/24 A	3/26/25 A	3/30/26 A	-	-	-

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	22.79x	3.72x	13x	2.92%	219B
SNOWFLAKE INC.	-131.12x	18.33x	99.77x	-.--%	118B
ACCENTURE PLC	13.3x	1.47x	7.7x	3.61%	110B
TATA CONSULTANCY SERVICES LTD.	14.6x	2.67x	10.06x	5.63%	86.08B
RELX PLC	19.97x	5.26x	12.91x	2.85%	60.36B
INFOSYS LIMITED	14.18x	2.06x	8.72x	5.49%	46.22B
FUJITSU LIMITED	21.25x	1.73x	10.8x	1.38%	42.47B
NEC CORPORATION	20.15x	1.52x	9.76x	0.94%	39.39B
HCL TECHNOLOGIES LIMITED	17.63x	2.22x	10.55x	4.96%	36.45B
Average	1.42x	4.33x	20.36x	3.09%	84.16B
Weighted average by Cap.	-4.76x	5.28x	24.77x	2.93%