Stock BEST BE SHAPING THE FUTURE
Add to a list
To use this feature you must be a member
Log inSign up

Financials Be Shaping the Future

Equities

BEST

IT0001479523

IT Services & Consulting

Real-time Borsa Italiana
Other stock markets
 01:54:56 2022-12-23 am EST 		5-day change 1st Jan Change
3.45 EUR -.--% Intraday chart for Be Shaping the Future -.--% -.--%
2022 Be Shaping the Future leaves Piazza Affari after takeover bid by Overlord AN
2022 Be Shaping The Future Delists from Euronext Milan as Merger Wraps Up MT

Valuation

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization 1 91.39 134 117.5 165.9 189.9 353.8
Enterprise Value (EV) 1 93.19 140.1 117.1 177.4 186.8 345.3
P/E ratio 22.6 x 33.1 x 22 x 26.9 x 24.3 x 30.8 x
Yield 2.18% 2.01% 2.5% 1.83% 2.05% 1.08%
Capitalization / Revenue 0.67 x 1.03 x 0.78 x 1.09 x 1.06 x 1.5 x
EV / Revenue 0.68 x 1.08 x 0.78 x 1.17 x 1.04 x 1.47 x
EV / EBITDA 5.29 x 8.63 x 6.05 x 9.84 x 8.69 x 12.6 x
EV / FCF 6.08 x 16.5 x 7.44 x 9.97 x 5.52 x 11.9 x
FCF Yield 16.4% 6.05% 13.4% 10% 18.1% 8.4%
Price to Book 1.81 x 2.54 x 2.2 x 3.02 x 3.34 x 5.32 x
Nbr of stocks (in thousands) 134,897 134,897 133,348 131,636 130,101 127,740
Reference price 2 0.6775 0.9935 0.8810 1.260 1.460 2.770
Announcement Date 3/31/17 3/30/18 3/27/19 4/2/20 3/31/21 3/30/22
1EUR in Million2EUR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 136.7 129.7 150.2 152.2 178.8 235.3
EBITDA 1 17.63 16.24 19.36 18.02 21.49 27.46
EBIT 1 11.88 10.16 14.2 12.24 14.61 20.58
Operating Margin 8.69% 7.83% 9.45% 8.04% 8.17% 8.75%
Earnings before Tax (EBT) 1 7.453 7.745 10.07 11.12 13.35 18.76
Net income 1 4.246 4.478 5.481 6.087 7.973 11.64
Net margin 3.11% 3.45% 3.65% 4% 4.46% 4.95%
EPS 2 0.0300 0.0300 0.0400 0.0468 0.0600 0.0900
Free Cash Flow 1 15.33 8.482 15.73 17.8 33.84 29
FCF margin 11.21% 6.54% 10.47% 11.69% 18.93% 12.33%
FCF Conversion (EBITDA) 86.92% 52.23% 81.27% 98.77% 157.47% 105.64%
FCF Conversion (Net income) 360.93% 189.41% 287.07% 292.43% 424.49% 249.07%
Dividend per Share 2 0.0148 0.0200 0.0220 0.0230 0.0300 0.0300
Announcement Date 3/31/17 3/30/18 3/27/19 4/2/20 3/31/21 3/30/22
1EUR in Million2EUR
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 1.8 6.11 - 11.5 - -
Net Cash position 1 - - 0.41 - 3.12 8.57
Leverage (Debt/EBITDA) 0.102 x 0.3761 x - 0.6398 x - -
Free Cash Flow 1 15.3 8.48 15.7 17.8 33.8 29
ROE (net income / shareholders' equity) 9.11% 9.89% 11.8% 11.8% 15.9% 19.8%
ROA (Net income/ Total Assets) 5.6% 4.53% 6.06% 4.72% 4.9% 5.65%
Assets 1 75.85 98.87 90.51 129.1 162.7 206.2
Book Value Per Share 2 0.3700 0.3900 0.4000 0.4200 0.4400 0.5200
Cash Flow per Share 2 0.2500 0.1700 0.2700 0.2600 0.4700 0.6100
Capex 1 1.22 0.47 0.97 0.75 0.88 0.57
Capex / Sales 0.89% 0.36% 0.64% 0.49% 0.49% 0.24%
Announcement Date 3/31/17 3/30/18 3/27/19 4/2/20 3/31/21 3/30/22
1EUR in Million2EUR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Technology Consulting & Outsourcing Services

1st Jan change Capi.
BE SHAPING THE FUTURE Stock Be Shaping the Future
-.--% 477M
VERISK ANALYTICS, INC. Stock Verisk Analytics, Inc.
-7.42% 31.57B
SS&C TECHNOLOGIES HOLDINGS, INC. Stock SS&C Technologies Holdings, Inc.
+0.21% 15.14B
SAMSUNG SDS CO.,LTD. Stock Samsung SDS Co.,Ltd.
-6.71% 8.91B
OTSUKA CORPORATION Stock Otsuka Corporation
+6.83% 7.48B
REPLY S.P.A. Stock Reply S.p.A.
+3.85% 4.94B
POSCO DX COMPANY LTD. Stock Posco Dx Company Ltd.
-45.75% 4.44B
NS SOLUTIONS CORPORATION Stock NS Solutions Corporation
+12.35% 2.99B
NEC NETWORKS & SYSTEM INTEGRATION CORPORATION Stock NEC Networks & System Integration Corporation
+8.53% 2.44B
DHC SOFTWARE CO.,LTD. Stock DHC Software Co.,Ltd.
-13.45% 2.36B
Technology Consulting & Outsourcing Services
  1. Stock Market
  2. Equities
  3. BEST Stock
  4. Financials Be Shaping the Future