View ValuationAmadeus FiRe 향후 성장Future 기준 점검 3/6Amadeus FiRe (는) 각각 연간 78% 및 5.2% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 78.1% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 14.7% 로 예상됩니다.핵심 정보78.0%이익 성장률78.10%EPS 성장률Professional Services 이익 성장11.4%매출 성장률5.2%향후 자기자본이익률14.67%애널리스트 커버리지Low마지막 업데이트07 May 2026최근 향후 성장 업데이트업데이트 없음모든 업데이트 보기Recent updatesNew Risk • May 12New major risk - Financial positionThe company's interest payments are not well covered by earnings. Net interest cover: 2.4x This is considered a major risk. If the company is unable to fund interest repayments on its debt through profits, it may be forced into reducing its debt burden through selling assets, undertaking a potentially costly capital raising or even into bankruptcy in the worst case scenario. Currently, the following risks have been identified for the company: Major Risk Interest payments are not well covered by earnings (2.4x net interest cover). Minor Risk Share price has been volatile over the past 3 months (7.7% average weekly change).Reported Earnings • May 11First quarter 2026 earnings released: €0.16 loss per share (vs €0.18 profit in 1Q 2025)First quarter 2026 results: €0.16 loss per share (down from €0.18 profit in 1Q 2025). Revenue: €89.4m (down 9.0% from 1Q 2025). Net loss: €863.0k (down 190% from profit in 1Q 2025). Revenue is forecast to grow 5.2% p.a. on average during the next 3 years, compared to a 10% growth forecast for the Professional Services industry in Italy. Over the last 3 years on average, earnings per share has fallen by 56% per year but the company’s share price has only fallen by 42% per year, which means it has not declined as severely as earnings.공시 • Apr 15Amadeus FiRe AG, Annual General Meeting, May 28, 2026Amadeus FiRe AG, Annual General Meeting, May 28, 2026, at 11:00 W. Europe Standard Time.Reported Earnings • Mar 27Full year 2025 earnings released: €0.44 loss per share (vs €6.01 profit in FY 2024)Full year 2025 results: €0.44 loss per share (down from €6.01 profit in FY 2024). Revenue: €363.6m (down 17% from FY 2024). Net loss: €2.41m (down 107% from profit in FY 2024). Revenue is forecast to grow 4.0% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Professional Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 41% per year whereas the company’s share price has fallen by 45% per year.New Risk • Feb 18New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Italian stocks, typically moving 4.9% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Dividend is not well covered by earnings and cash flows. Payout ratio: 359% Cash payout ratio: 124% Minor Risks High level of debt (51% net debt to equity). Share price has been volatile over the past 3 months (4.9% average weekly change). Profit margins are more than 30% lower than last year (1.6% net profit margin).Valuation Update With 7 Day Price Move • Feb 18Investor sentiment deteriorates as stock falls 19%After last week's 19% share price decline to €29.40, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 13x in the Professional Services industry in Europe. Total loss to shareholders of 73% over the past three years.공시 • Nov 15Amadeus FiRe AG (XTRA:AAD) acquired 70% stake in eduBITES GmbH.Amadeus FiRe AG (XTRA:AAD) acquired 70% stake in eduBITES GmbH on November 13, 2025. Amadeus FiRe AG (XTRA:AAD) completed the acquisition of 70% stake in eduBITES GmbH on November 13, 2025.Reported Earnings • Oct 31Third quarter 2025 earnings released: €0.21 loss per share (vs €1.73 profit in 3Q 2024)Third quarter 2025 results: €0.21 loss per share (down from €1.73 profit in 3Q 2024). Revenue: €90.7m (down 19% from 3Q 2024). Net loss: €1.15m (down 112% from profit in 3Q 2024). Revenue is forecast to grow 3.6% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Professional Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 24% per year whereas the company’s share price has fallen by 20% per year.공시 • Oct 29+ 1 more updateAmadeus FiRe AG to Report Q3, 2026 Results on Nov 02, 2026Amadeus FiRe AG announced that they will report Q3, 2026 results After-Market on Nov 02, 2026공시 • Sep 26+ 2 more updatesAmadeus FiRe AG to Report Fiscal Year 2025 Results on Mar 25, 2026Amadeus FiRe AG announced that they will report fiscal year 2025 results After-Market on Mar 25, 2026공시 • Sep 25Amadeus FiRe AG (XTRA:AAD) agreed to acquire Masterplan com GmbH.Amadeus FiRe AG (XTRA:AAD) agreed to acquire Masterplan com GmbH on September 24, 2025. The expected completion of the transaction is September 24, 2025.Reported Earnings • Aug 01Second quarter 2025 earnings released: €0.06 loss per share (vs €1.39 profit in 2Q 2024)Second quarter 2025 results: €0.06 loss per share (down from €1.39 profit in 2Q 2024). Revenue: €88.4m (down 21% from 2Q 2024). Net loss: €314.0k (down 104% from profit in 2Q 2024). Revenue is forecast to grow 1.8% p.a. on average during the next 3 years, compared to a 5.6% growth forecast for the Professional Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 11% per year whereas the company’s share price has fallen by 16% per year.New Risk • May 12New minor risk - Profit margin trendThe company's profit margins are lower than last year and have reduced by more than 30%. Net profit margin: 5.9% Last year net profit margin: 8.6% This is considered a minor risk. A large drop in profit margin could indicate the company does not have strong competitive advantages or it is yet to establish itself and its core business. Even if it is a well established business, this may make it a much riskier investment than one that has a combination of proven competitive advantages and a stable or growing profit margin. Currently, the following risks have been identified for the company: Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Profit margins are more than 30% lower than last year (5.9% net profit margin).Declared Dividend • May 09Dividend reduced to €4.03Dividend of €4.03 is 19% lower than last year. Ex-date: 23rd May 2025 Payment date: 27th May 2025 Dividend yield will be 5.3%, which is higher than the industry average of 1.8%. Sustainability & Growth Dividend is covered by both earnings (67% earnings payout ratio) and cash flows (48% cash payout ratio). The dividend has increased by an average of 1.8% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to grow by 76% over the next 3 years, which should provide support to the dividend and adequate earnings cover.Declared Dividend • Apr 15Dividend reduced to €4.03Dividend of €4.03 is 19% lower than last year. Ex-date: 23rd May 2025 Payment date: 27th May 2025 Dividend yield will be 5.6%, which is higher than the industry average of 1.8%. Sustainability & Growth Dividend is covered by both earnings (67% earnings payout ratio) and cash flows (48% cash payout ratio). The dividend has increased by an average of 1.8% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to remain steady over the next 3 years, which should provide adequate earnings cover for the dividend.공시 • Apr 14Amadeus FiRe AG, Annual General Meeting, May 22, 2025Amadeus FiRe AG, Annual General Meeting, May 22, 2025, at 11:00 W. Europe Standard Time.공시 • Mar 28Amadeus FiRe AG Proposes Cash DividendThe Management Board and Supervisory Board of Amadeus FiRe AG propose to the Annual General Meeting to once again distribute approximately two-thirds (around 67%) of the net income attributable to Amadeus Fire AG shareholders as a cash dividend of €4.03 per share.이익 및 매출 성장 예측BIT:1AAD - 애널리스트 향후 추정치 및 과거 재무 데이터 (EUR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/2028401294351112/31/2027402213744212/31/202637310233023/31/2026355-41528N/A12/31/2025364-21729N/A9/30/202537661930N/A6/30/2025397172029N/A3/31/2025420253745N/A12/31/2024437334654N/A9/30/2024449345260N/A6/30/2024452376876N/A3/31/2024446386877N/A12/31/2023442407483N/A9/30/2023433428391N/A6/30/2023423428492N/A3/31/2023415408491N/A12/31/2022407387784N/A9/30/2022404357077N/A6/30/2022395356573N/A3/31/2022388376572N/A12/31/2021372346876N/A9/30/2021353346371N/A6/30/2021321264451N/A3/31/2021291214653N/A12/31/2020280183441N/A9/30/2020262143037N/A6/30/2020260194148N/A3/31/2020254233036N/A12/31/201923324N/A37N/A9/30/201922727N/A31N/A6/30/201921926N/A29N/A3/31/201921326N/A26N/A12/31/201820624N/A26N/A9/30/201820023N/A27N/A6/30/201819421N/A24N/A3/31/201818820N/A25N/A12/31/201718521N/A25N/A9/30/201718120N/A25N/A6/30/201717820N/A25N/A3/31/201717820N/A23N/A12/31/201617319N/A20N/A9/30/201617219N/A21N/A6/30/201617119N/A20N/A3/31/201616918N/A20N/A12/31/201517018N/A21N/A9/30/201516918N/A21N/A6/30/201516818N/A22N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: 1AAD 은 향후 3년 동안 수익을 낼 것으로 예상되며, 이는 절약률(3.3%)보다 빠른 성장으로 간주됩니다.수익 vs 시장: 1AAD (는) 향후 3년 동안 평균 시장 성장보다 높은 수익을 올릴 것으로 예상됩니다.고성장 수익: 1AAD 향후 3년 내에 수익을 낼 것으로 예상됩니다.수익 대 시장: 1AAD 의 수익(연간 5.2%)이 Italian 시장(연간 5.8%)보다 느리게 성장할 것으로 예상됩니다.고성장 매출: 1AAD 의 수익(연간 5.2%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: 1AAD의 자본 수익률은 3년 후 14.7%로 낮을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YCommercial-services 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/05/24 08:27종가2026/05/22 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스Amadeus FiRe AG는 3명의 분석가가 다루고 있습니다. 이 중 2명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Konrad ZomerBerenbergAlexander BraunMontega AGThomas Wisslermwb research AG
New Risk • May 12New major risk - Financial positionThe company's interest payments are not well covered by earnings. Net interest cover: 2.4x This is considered a major risk. If the company is unable to fund interest repayments on its debt through profits, it may be forced into reducing its debt burden through selling assets, undertaking a potentially costly capital raising or even into bankruptcy in the worst case scenario. Currently, the following risks have been identified for the company: Major Risk Interest payments are not well covered by earnings (2.4x net interest cover). Minor Risk Share price has been volatile over the past 3 months (7.7% average weekly change).
Reported Earnings • May 11First quarter 2026 earnings released: €0.16 loss per share (vs €0.18 profit in 1Q 2025)First quarter 2026 results: €0.16 loss per share (down from €0.18 profit in 1Q 2025). Revenue: €89.4m (down 9.0% from 1Q 2025). Net loss: €863.0k (down 190% from profit in 1Q 2025). Revenue is forecast to grow 5.2% p.a. on average during the next 3 years, compared to a 10% growth forecast for the Professional Services industry in Italy. Over the last 3 years on average, earnings per share has fallen by 56% per year but the company’s share price has only fallen by 42% per year, which means it has not declined as severely as earnings.
공시 • Apr 15Amadeus FiRe AG, Annual General Meeting, May 28, 2026Amadeus FiRe AG, Annual General Meeting, May 28, 2026, at 11:00 W. Europe Standard Time.
Reported Earnings • Mar 27Full year 2025 earnings released: €0.44 loss per share (vs €6.01 profit in FY 2024)Full year 2025 results: €0.44 loss per share (down from €6.01 profit in FY 2024). Revenue: €363.6m (down 17% from FY 2024). Net loss: €2.41m (down 107% from profit in FY 2024). Revenue is forecast to grow 4.0% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Professional Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 41% per year whereas the company’s share price has fallen by 45% per year.
New Risk • Feb 18New minor risk - Share price stabilityThe company's share price has been volatile over the past 3 months. It is more volatile than 75% of Italian stocks, typically moving 4.9% a week. This is considered a minor risk. Share price volatility indicates the stock is highly sensitive to market conditions or economic conditions rather than being sensitive to its own business performance, which may also be inconsistent. It also increases the risk of potential losses in the short term as the stock tends to have larger drops in price more frequently than other stocks. Currently, the following risks have been identified for the company: Major Risk Dividend is not well covered by earnings and cash flows. Payout ratio: 359% Cash payout ratio: 124% Minor Risks High level of debt (51% net debt to equity). Share price has been volatile over the past 3 months (4.9% average weekly change). Profit margins are more than 30% lower than last year (1.6% net profit margin).
Valuation Update With 7 Day Price Move • Feb 18Investor sentiment deteriorates as stock falls 19%After last week's 19% share price decline to €29.40, the stock trades at a forward P/E ratio of 10x. Average forward P/E is 13x in the Professional Services industry in Europe. Total loss to shareholders of 73% over the past three years.
공시 • Nov 15Amadeus FiRe AG (XTRA:AAD) acquired 70% stake in eduBITES GmbH.Amadeus FiRe AG (XTRA:AAD) acquired 70% stake in eduBITES GmbH on November 13, 2025. Amadeus FiRe AG (XTRA:AAD) completed the acquisition of 70% stake in eduBITES GmbH on November 13, 2025.
Reported Earnings • Oct 31Third quarter 2025 earnings released: €0.21 loss per share (vs €1.73 profit in 3Q 2024)Third quarter 2025 results: €0.21 loss per share (down from €1.73 profit in 3Q 2024). Revenue: €90.7m (down 19% from 3Q 2024). Net loss: €1.15m (down 112% from profit in 3Q 2024). Revenue is forecast to grow 3.6% p.a. on average during the next 3 years, compared to a 5.7% growth forecast for the Professional Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 24% per year whereas the company’s share price has fallen by 20% per year.
공시 • Oct 29+ 1 more updateAmadeus FiRe AG to Report Q3, 2026 Results on Nov 02, 2026Amadeus FiRe AG announced that they will report Q3, 2026 results After-Market on Nov 02, 2026
공시 • Sep 26+ 2 more updatesAmadeus FiRe AG to Report Fiscal Year 2025 Results on Mar 25, 2026Amadeus FiRe AG announced that they will report fiscal year 2025 results After-Market on Mar 25, 2026
공시 • Sep 25Amadeus FiRe AG (XTRA:AAD) agreed to acquire Masterplan com GmbH.Amadeus FiRe AG (XTRA:AAD) agreed to acquire Masterplan com GmbH on September 24, 2025. The expected completion of the transaction is September 24, 2025.
Reported Earnings • Aug 01Second quarter 2025 earnings released: €0.06 loss per share (vs €1.39 profit in 2Q 2024)Second quarter 2025 results: €0.06 loss per share (down from €1.39 profit in 2Q 2024). Revenue: €88.4m (down 21% from 2Q 2024). Net loss: €314.0k (down 104% from profit in 2Q 2024). Revenue is forecast to grow 1.8% p.a. on average during the next 3 years, compared to a 5.6% growth forecast for the Professional Services industry in Europe. Over the last 3 years on average, earnings per share has fallen by 11% per year whereas the company’s share price has fallen by 16% per year.
New Risk • May 12New minor risk - Profit margin trendThe company's profit margins are lower than last year and have reduced by more than 30%. Net profit margin: 5.9% Last year net profit margin: 8.6% This is considered a minor risk. A large drop in profit margin could indicate the company does not have strong competitive advantages or it is yet to establish itself and its core business. Even if it is a well established business, this may make it a much riskier investment than one that has a combination of proven competitive advantages and a stable or growing profit margin. Currently, the following risks have been identified for the company: Minor Risks Unstable dividend paying track record with dividend experiencing an annual drop of over 20% in the past. Profit margins are more than 30% lower than last year (5.9% net profit margin).
Declared Dividend • May 09Dividend reduced to €4.03Dividend of €4.03 is 19% lower than last year. Ex-date: 23rd May 2025 Payment date: 27th May 2025 Dividend yield will be 5.3%, which is higher than the industry average of 1.8%. Sustainability & Growth Dividend is covered by both earnings (67% earnings payout ratio) and cash flows (48% cash payout ratio). The dividend has increased by an average of 1.8% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to grow by 76% over the next 3 years, which should provide support to the dividend and adequate earnings cover.
Declared Dividend • Apr 15Dividend reduced to €4.03Dividend of €4.03 is 19% lower than last year. Ex-date: 23rd May 2025 Payment date: 27th May 2025 Dividend yield will be 5.6%, which is higher than the industry average of 1.8%. Sustainability & Growth Dividend is covered by both earnings (67% earnings payout ratio) and cash flows (48% cash payout ratio). The dividend has increased by an average of 1.8% per year over the past 10 years. However, payments have been volatile during that time. EPS is expected to remain steady over the next 3 years, which should provide adequate earnings cover for the dividend.
공시 • Apr 14Amadeus FiRe AG, Annual General Meeting, May 22, 2025Amadeus FiRe AG, Annual General Meeting, May 22, 2025, at 11:00 W. Europe Standard Time.
공시 • Mar 28Amadeus FiRe AG Proposes Cash DividendThe Management Board and Supervisory Board of Amadeus FiRe AG propose to the Annual General Meeting to once again distribute approximately two-thirds (around 67%) of the net income attributable to Amadeus Fire AG shareholders as a cash dividend of €4.03 per share.