Valuation adesso SE OTC Markets

Stocks

Market Closed - OTC Markets 14:30:07 18/06/2026 BST			5-day change	1st Jan Change
60.00 ^USD	-18.60%		-.--%	-53.86%

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	351.8	-	-
Change	-	-36.85%	-18.41%	-19.35%	0.53%	-38.05%	-	-
Enterprise Value (EV) ¹	1,467	1,008	925.2	800.5	825.3	641.5	651	647.1
Change	-	-31.26%	-8.25%	-13.48%	3.1%	-22.27%	1.49%	-0.6%
P/E	27.3x	30.1x	219x	70.4x	31.3x	13.7x	9.8x	7.98x
PBR	7.1x	4.19x	3.45x	3.02x	2.99x	1.7x	1.49x	1.29x
PEG	-	-0.7x	-2.5x	0x	0x	0.3x	0.2x	0.4x
Capitalization / Revenue	2x	0.95x	0.62x	0.44x	0.39x	0.21x	0.19x	0.18x
EV / Revenue	2.16x	1.12x	0.81x	0.62x	0.56x	0.39x	0.36x	0.33x
EV / EBITDA	14.3x	10.9x	11.6x	8.14x	6.68x	4.6x	4.11x	3.79x
EV / EBIT	22.1x	20.9x	41.5x	26x	16.3x	10.8x	9.09x	8.29x
EV / FCF	49.6x	83.2x	21.8x	9.83x	19.1x	21.6x	10.6x	8.78x
FCF Yield	2.01%	1.2%	4.6%	10.2%	5.23%	4.62%	9.43%	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%	1.51%	1.61%	1.72%
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	54.90	54.90	54.90
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.($)
IBM	22.54x	3.69x	12.88x	2.95%	216B
SNOWFLAKE INC.	-130.35x	18.18x	100.79x	-.--%	117B
ACCENTURE PLC	13.46x	1.48x	7.8x	3.56%	111B
TATA CONSULTANCY SERVICES LTD.	13.63x	2.48x	9.35x	6.03%	79.37B
RELX PLC	19.51x	5.17x	12.71x	2.91%	58.38B
INFOSYS LIMITED	13.79x	1.99x	8.45x	5.65%	44.37B
FUJITSU LIMITED	22.36x	1.83x	11.42x	1.31%	43.97B
NEC CORPORATION	21.06x	1.6x	10.17x	0.89%	40.66B
HCL TECHNOLOGIES LIMITED	17.22x	2.17x	10.3x	5.08%	35.23B
Average	1.47x	4.29x	20.43x	3.15%	82.93B
Weighted average by Cap.	-4.86x	5.23x	24.92x	2.95%