investorscraft@gmail.com

Intrinsic Valueadesso SE (0N5I.L)

Previous Close£81.80
Intrinsic Value
Upside potential
Previous Close
£81.80

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

adesso SE is a Germany-based IT service provider specializing in consulting and software development, serving clients across Germany, Austria, Switzerland, and other international markets. The company operates through two primary segments: IT Services, which includes consulting and custom software development, and IT Solutions, which focuses on distributing proprietary and third-party software products tailored to industries such as automotive, finance, healthcare, and public sectors. Its revenue model combines project-based consulting fees, software licensing, and maintenance contracts, providing a diversified income stream. adesso has established itself as a mid-tier player in the competitive European IT services market, differentiating itself through deep industry expertise and a client-centric approach. The company’s ability to deliver sector-specific solutions, particularly in regulated industries like banking and healthcare, strengthens its market positioning. However, it faces competition from larger global IT firms and niche specialists, requiring continuous innovation and scalability to maintain growth.

Revenue Profitability And Efficiency

In its latest fiscal year, adesso reported revenue of €1.30 billion, reflecting its scale as a mid-sized IT services provider. Net income stood at €8.1 million, with diluted EPS of €1.25, indicating modest profitability margins. Operating cash flow was robust at €98.7 million, though capital expenditures of €29.1 million suggest ongoing investments in infrastructure and software development. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

adesso’s earnings power is tempered by its relatively low net income margin, which may reflect competitive pricing pressures or high service delivery costs. The company’s capital efficiency is supported by its strong operating cash flow, which funds growth initiatives and debt servicing. However, its beta of 1.76 indicates higher volatility compared to the broader market, likely due to its niche focus and cyclical exposure to IT spending trends.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with €89.7 million in cash and equivalents, against total debt of €288.2 million. This suggests a manageable leverage ratio, though investors should monitor debt levels relative to cash flow generation. The balance sheet appears stable, with sufficient liquidity to meet near-term obligations and support strategic investments.

Growth Trends And Dividend Policy

adesso’s growth trajectory is supported by demand for digital transformation across its core industries. The company pays a dividend of €0.7 per share, reflecting a commitment to shareholder returns despite its reinvestment needs. Future growth may hinge on expanding its international footprint and scaling high-margin software solutions, though execution risks remain.

Valuation And Market Expectations

With a market capitalization of approximately €570.9 million, adesso trades at a moderate valuation relative to its revenue base. Investors likely price in expectations of steady growth in IT services demand, balanced against margin pressures and macroeconomic uncertainties. The stock’s high beta suggests market sensitivity to sector-wide trends.

Strategic Advantages And Outlook

adesso’s key strengths lie in its industry-specific expertise and hybrid service-software model, which fosters client retention. The outlook depends on its ability to scale higher-margin solutions and navigate competitive and macroeconomic headwinds. Success in cross-border expansion and digital innovation could drive long-term value creation.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount