Original-Research: q.beyond AG (von NuWays AG): BUY
|
Original-Research: q.beyond AG - from NuWays AG
Classification of NuWays AG to q.beyond AG
Q3 falls behind expectations amid macro headwinds; chg. Yesterday, QBY released a mixed bag of Q3 results, showing a further improvement in Consulting but a weaker-than-expected Managed Services segment. In addition, the Elevate project and AI-related personnel hires weighed on margins. In detail: Q3 sales declined 7.2% yoy to € 43.6m (eNuW: € 44.3m) following a continued weakness of the Managed Services segment (-14% yoy to € 28.3m), which is only partly explained by the communicated accounting change (eNuW: € 3m yoy effect). Although this comes in a tough macro environment, it still fell short of our € 29m estimate. On the other hand, the Consulting segment continued to show resilience, as sales grew 8.7% yoy to € 15.3m (eNuW: € 15.4m) driven by an improved mix as well as a better utilization, which also becomes visible in a 6pp uptick in the segment’s gross margin to 13.1%. Overall, the group’s gross margin improved 0.6pp yoy to 16.8% but is significantly down an a sequential basis (-2.7pp vs H1) following the weak Managed Services performance. Q3 EBITDA came in at € 3.0m (eNuW: € 3.1m), a 6.9% margin. However, this was significantly supported by the completion of the external tax audit related to the 2019 sale of the Plusnet telecommunications subsidiary, with the definitive tax assessment notices resulting in other operating income of € 2.6m. Hence, operating EBITDA amounted to only € 0.4m, or a 0.9% margin. Although management mentioned during the conference call that certain costs were incurred only in anticipation of the forthcoming tax assessment (eNuW: € 0.5m), this still represents a slight setback in QBY’s transformation path, in our view. Nonetheless, management confidently confirmed the FY25 guidance of € 184-190m sales (eNuW new: € 184m), € 12-15m EBITDA (€ 12.1m) as well as positive net income (€ 1.0m) and FCF (€ 1.3m). Despite the mixed Q3, we view this as reasonable given (a) the one-off nature of some costs incurred in Q3 as well as (b) the seasonally strongest quarter still ahead. Reaching the low end of the sales and EBITDA range, implies a 2.8% sales decline (vs -4.9% at 9m) as well as a 7.8% EBITDA margin (Q4’24: 8.2%). Importantly, management continues to implement key strategic measures, such as continuously expanding the near- and off-shoring ratio (+5pp yoy to 18%), intensifying the AI and cloud portfolio, winning new enterprise clients such as Sauels, and improving operational efficiency through higher resilience, cost control, and a stronger mix of recurring and consulting revenues. For this reason, our confidence in the case remains, as we see a clear path for further efficiency gains supporting margin expansion. At 5.5x EV/EBITDA FY25e (3.8x FY26e), shares remain at a highly attractive level. We hence confirm BUY at an unchanged PT of € 1.30 based on DCF and keep the stock in our Alpha List. You can download the research here: qbeyond-ag-2025-11-11-previewreview-en-813e8_nd For additional information visit our website: https://www.nuways-ag.com/research-feed Contact for questions: NuWays AG - Equity Research Web: www.nuways-ag.com Email: research@nuways-ag.com LinkedIn: https://www.linkedin.com/company/nuwaysag Adresse: Mittelweg 16-17, 20148 Hamburg, Germany ++++++++++ Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte. Offenlegung möglicher Interessenskonflikte nach § 85 WpHG beim oben analysierten Unternehmen befinden sich in der vollständigen Analyse. ++++++++++
The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. |
||||||||||||||||||
2227404 11.11.2025 CET/CEST
Boersengefluester.de (BGFL) provides an overview of the key figures on sales, earnings, cash flow and dividends to help you better assess the fundamental development of the respective companies. All information is entered manually in our database - the source is the respective annual reports. All estimates for future figures are provided by BGFL.
| The most important financial data at a glance | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | ||
| Sales1 | 238,05 | 143,42 | 155,16 | 173,02 | 189,28 | 192,59 | 188,00 | |
| EBITDA1,2 | 140,30 | -1,98 | 31,37 | 5,36 | 5,75 | 10,50 | 13,80 | |
| EBITDA-Margin3 | 58,94 | -1,38 | 20,22 | 3,10 | 3,04 | 5,45 | 7,34 | |
| EBIT1,4 | 87,94 | -18,83 | 15,18 | -32,27 | -10,94 | -4,96 | 3,20 | |
| EBIT-Margin5 | 36,94 | -13,13 | 9,78 | -18,65 | -5,78 | -2,58 | 1,70 | |
| Net Profit (Loss)1 | 73,54 | -19,90 | 9,85 | -33,09 | -16,40 | -4,02 | 2,20 | |
| Net-Margin6 | 30,89 | -13,88 | 6,35 | -19,13 | -8,66 | -2,09 | 1,17 | |
| Cashflow1,7 | -17,71 | -4,97 | -7,66 | -1,26 | 6,47 | 10,53 | 9,80 | |
| Earnings per share8 | 0,59 | -0,16 | 0,08 | -0,27 | -0,14 | -0,04 | 0,02 | |
| Dividend per share8 | 0,03 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | |
1 in Mio. Euro; 2 EBITDA = Earnings before interest, taxes, depreciation and amortisation; 3 EBITDA in relation to sales; 4 EBIT = Earnings before interest and taxes; 5 EBIT in relation to sales; 6 Net profit (-loss) in relation to sales; 7 Cashflow from operations; 8 in Euro; Source: boersengefluester.de
Auditor: Forvis Mazars
All relevant valuation ratios, dates and other investor information on your share at a glance. Good to know: All data comes from boersengefluester.de and is updated daily. This means you are always up to date. You can get brief explanations of the key figures by moving the cursor or mouse over the relevant field.
| INVESTOR-INFORMATION | ||||||
| ©boersengefluester.de | ||||||
| q.beyond | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 513700 | DE0005137004 | AG | 87,95 Mio € | 19.04.2000 | Halten | 9F28XVPP+J8 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 17,65 | 28,30 | 0,62 | 50,43 | 0,95 | 8,36 | 0,46 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 21.05.2026 | 11.05.2026 | 10.08.2026 | 10.11.2025 | 30.03.2026 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -14,01% | -16,94% | -3,02% | -2,49% | -94,57% |
Founded in 2013 by Gereon Kruse, the financial portal boersengefluester.de is all about German shares - with a clear focus on second-line stocks. In addition to traditional editorial articles, the site stands out in particular thanks to a large number of self-developed analysis tools. All tools are based on a completely self-maintained database for more than 650 shares. As a result, boersengefluester.de produces Germany's largest profit and dividend forecast.
Contact
