Valuation adesso SE

Stocks

Market Closed - Xetra 18:35:26 23/10/2026 +03			5-day change	1st Jan Change
72.10 ^EUR	+0.42%		+5.72%	-18.71%

10-02	Adesso SE, H1 2026 Earnings Call, Aug 14, 2026
09-25	Adesso SE : 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	1,359	858.3	700.3	564.8	567.8	462	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-18.64%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	751.7	761.2	757.3
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-8.92%	1.27%	-0.52%
P/E	27.3x	30.1x	219x	70.4x	31.3x	17.9x	12.9x	10.5x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	2.24x	1.95x	1.72x
PEG	-	-0.7x	-2.5x	0x	0x	0.4x	0.3x	0.5x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.28x	0.25x	0.23x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.45x	0.42x	0.38x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	5.39x	4.8x	4.44x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	12.6x	10.6x	9.7x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	25.4x	12.4x	10.3x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	3.94%	8.07%	9.73%
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%	1.15%	1.23%	1.31%
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	72.10	72.10	72.10
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.($)
ADESSO SE	17.93x	0.45x	5.39x	1.15%	517M
IBM	25.36x	4.08x	14.19x	2.67%	240B
SALESFORCE, INC.	23.79x	4.98x	12.21x	0.7%	205B
ACCENTURE PLC	17.03x	1.93x	9.96x	2.78%	147B
CLOUDFLARE, INC.	-561.92x	39.94x	164.06x	-.--%	116B
SNOWFLAKE INC.	-128.1x	17.78x	97.77x	-.--%	115B
TATA CONSULTANCY SERVICES LTD.	16.5x	2.98x	11.48x	4.88%	96.43B
RELX PLC	23.56x	6.08x	14.93x	2.4%	70.72B
FUJITSU LIMITED	25.06x	2.08x	13.2x	1.24%	49.53B
INFOSYS LIMITED	15.19x	2.19x	9.33x	5.14%	49.23B
Average	-52.56x	8.25x	35.25x	2.09%	108.86B
Weighted average by Cap.	-56.18x	9.08x	37.56x	1.97%