XETRQBY
Market cap93mUSD
Dec 23, Last price
0.72EUR
1D
5.23%
1Q
-2.16%
Jan 2017
-62.19%
Name
QBeyond AG
Chart & Performance
Profile
q.beyond AG engages in the cloud, SAP, and Internet of Things (IoT) businesses in Germany and internationally. It operates in two segments: Cloud & IoT, and SAP. The Cloud & IoT segment provides virtual IT workplaces, business applications, IT resources, software competence, sensors and gateway hardware, and secure data transmission and storage, as well as outsourcing and colocation services. The SAP segment offers consulting services in the field of basic operations, application management, implementations, user support, and maintenance, as well as in license and rental models. It serves medium-sized companies. The company was formerly known as QSC AG and changed its name to q.beyond AG in September 2020. q.beyond AG was founded in 1997 and is based in Cologne, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 189,280 9.40% | 173,022 11.51% | 155,161 8.19% | |||||||
Cost of revenue | 208,498 | 195,335 | 178,716 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (19,218) | (22,313) | (23,555) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 5,180 | (158) | 4,793 | |||||||
Tax Rate | ||||||||||
NOPAT | (24,398) | (22,155) | (28,348) | |||||||
Net income | (17,477) -47.18% | (33,088) -440.69% | 9,712 -148.81% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 298 | 154 | ||||||||
BB yield | -0.39% | -0.06% | ||||||||
Debt | ||||||||||
Debt current | 3,395 | 2,731 | 8,989 | |||||||
Long-term debt | 13,878 | 13,257 | 18,871 | |||||||
Deferred revenue | (2,856) | |||||||||
Other long-term liabilities | 7,238 | 9,020 | 8,257 | |||||||
Net debt | (23,132) | (25,830) | (36,691) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,473 | (1,258) | (7,662) | |||||||
CAPEX | (2,328) | (3,520) | (7,275) | |||||||
Cash from investing activities | (1,703) | (13,989) | 24,698 | |||||||
Cash from financing activities | (3,516) | (5,065) | (5,261) | |||||||
FCF | (26,238) | (22,173) | (16,974) | |||||||
Balance | ||||||||||
Cash | 37,642 | 36,388 | 56,700 | |||||||
Long term investments | 2,763 | 5,430 | 7,851 | |||||||
Excess cash | 30,941 | 33,167 | 56,793 | |||||||
Stockholders' equity | (44,552) | (28,114) | 4,974 | |||||||
Invested Capital | 159,824 | 154,824 | 161,681 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 124,579 | 124,579 | 124,842 | |||||||
Price | 0.61 -22.08% | 0.79 -59.80% | 1.96 56.80% | |||||||
Market cap | 76,492 -22.08% | 98,169 -59.88% | 244,691 57.42% | |||||||
EV | 54,909 | 73,168 | 210,046 | |||||||
EBITDA | (4,497) | (180) | (7,368) | |||||||
EV/EBITDA | ||||||||||
Interest | 508 | 193 | 281 | |||||||
Interest/NOPBT |