investorscraft@gmail.com

Intrinsic Valueadesso SE (ADN1.DE)

Previous Close81.30
Intrinsic Value
Upside potential
Previous Close
81.30

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 a diverse clientele across industries such as automotive, financial services, healthcare, and public sectors. The company operates through two core segments: IT Services, which includes consulting and custom software development, and IT Solutions, focusing on the distribution of proprietary and third-party software products. Its industry-specific solutions cater to niche demands, enhancing its competitive positioning in the DACH region (Germany, Austria, Switzerland) and select international markets. With a foundation in 1997, adesso has built a reputation for delivering tailored digital transformation services, leveraging deep domain expertise to address complex IT challenges. The company’s hybrid model—combining consulting with product distribution—provides revenue diversification while reinforcing its role as a trusted partner for mid-sized and large enterprises navigating technological disruption. Despite operating in a highly competitive IT services landscape dominated by global players, adesso maintains relevance through localized expertise and sector-focused solutions.

Revenue Profitability And Efficiency

In FY 2023, adesso reported revenue of €1.30 billion, reflecting its scale in the IT services sector, though net income of €8.1 million indicates thin margins, likely due to competitive pricing and operational costs. Operating cash flow of €98.7 million suggests healthy liquidity generation, while capital expenditures of €29.1 million highlight ongoing investments in growth and infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of €1.25 underscores modest earnings power relative to revenue, with a beta of 1.758 indicating higher volatility versus the market. The company’s capital efficiency is tempered by its debt load, though operating cash flow coverage provides some buffer for reinvestment or debt servicing.

Balance Sheet And Financial Health

adesso’s balance sheet shows €89.7 million in cash against total debt of €288.2 million, implying a leveraged but manageable position. The debt-to-equity ratio warrants monitoring, but liquidity from operations and a market cap of €571.6 million suggest solvency is not an immediate concern.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the IT services sector’s expansion likely supports adesso’s top-line trajectory. A dividend of €0.7 per share signals a shareholder-friendly policy, though payout sustainability depends on improving profitability amid sector headwinds.

Valuation And Market Expectations

With a market cap of €571.6 million, adesso trades at a premium to its net income, reflecting expectations for sector tailwinds or operational improvements. The high beta suggests investor sensitivity to macroeconomic or industry-specific risks.

Strategic Advantages And Outlook

adesso’s strategic edge lies in its industry-specific solutions and hybrid service-product model, which could drive cross-selling opportunities. However, margin pressures and competition necessitate disciplined cost management. The outlook hinges on its ability to scale profitably while maintaining client relevance in a fragmented market.

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