investorscraft@gmail.com

Intrinsic Valueq.beyond AG (QBY.DE)

Previous Close0.81
Intrinsic Value
Upside potential
Previous Close
0.81

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

q.beyond AG operates as a specialized IT services provider in Germany and internationally, focusing on cloud solutions, SAP consulting, and IoT technologies. The company serves medium-sized businesses through two core segments: Cloud & IoT, which offers virtual workplaces, secure data storage, and hardware solutions, and SAP, which provides consulting, implementation, and maintenance services. Its revenue model is built on subscription-based cloud services, project-based SAP consulting, and managed IT outsourcing. Positioned in the competitive IT services sector, q.beyond differentiates itself through integrated offerings that combine cloud infrastructure, IoT connectivity, and SAP expertise, catering to businesses seeking digital transformation. The company’s focus on mid-market clients allows it to avoid direct competition with global IT giants while leveraging localized expertise. Despite its niche positioning, q.beyond faces challenges from larger cloud providers and SAP specialists, requiring continuous innovation to maintain relevance.

Revenue Profitability And Efficiency

In its latest fiscal year, q.beyond reported revenue of €192.6 million, reflecting its steady demand in cloud and SAP services. However, the company posted a net loss of €4.9 million, with diluted EPS at -€0.0397, indicating ongoing profitability challenges. Operating cash flow stood at €10.5 million, suggesting some operational efficiency, though capital expenditures of €2.6 million highlight continued investments in infrastructure and technology.

Earnings Power And Capital Efficiency

The company’s negative net income underscores its struggle to convert revenue into sustainable earnings. With an operating cash flow margin of approximately 5.5%, q.beyond demonstrates moderate cash generation, but its capital efficiency remains constrained by competitive pressures and the need for reinvestment in cloud and IoT capabilities. The absence of dividend payouts further reflects its focus on retaining capital for growth initiatives.

Balance Sheet And Financial Health

q.beyond maintains a solid liquidity position with €39.1 million in cash and equivalents, providing a buffer against its €8.7 million in total debt. The low debt-to-equity ratio suggests a conservative capital structure, though the recurring losses may strain long-term financial stability if not addressed. The balance sheet remains relatively clean, with no significant leverage risks.

Growth Trends And Dividend Policy

The company’s growth trajectory is tied to digital transformation trends in the mid-market segment, but its recent net losses indicate challenges in scaling profitably. q.beyond does not currently pay dividends, prioritizing reinvestment in cloud and SAP services to capture market share. Future growth will depend on its ability to improve margins and expand its client base.

Valuation And Market Expectations

With a market cap of approximately €111.9 million, q.beyond trades at a modest valuation relative to revenue, reflecting investor skepticism about its profitability turnaround. The beta of 1.344 suggests higher volatility compared to the broader market, aligning with its niche focus and earnings uncertainty. Market expectations remain cautious pending clearer signs of sustainable earnings growth.

Strategic Advantages And Outlook

q.beyond’s integrated cloud, SAP, and IoT offerings provide a competitive edge in serving mid-market clients, but execution risks persist. The outlook hinges on its ability to improve operational efficiency and capitalize on digital adoption trends. Strategic partnerships or acquisitions could enhance its market position, though near-term challenges in profitability may limit upside potential.

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