Stock 4270 BEEX INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials BeeX Inc.

Equities

4270

JP3799690007

IT Services & Consulting

Delayed Japan Exchange
Other stock markets
 11:30:00 27/06/2024 am IST 		5-day change 1st Jan Change
3,140 JPY +1.45% Intraday chart for BeeX Inc. +3.97% -7.37%
2022 Certain Common Stock of BeeX Inc. are subject to a Lock-Up Agreement Ending on 24-AUG-2022. CI
2022 BeeX Inc. has completed an IPO in the amount of ¥504 million. CI

Valuation

Fiscal Period: February 2022 2023 2024
Capitalization 1 11,742 6,178 9,209
Enterprise Value (EV) 1 11,122 5,215 7,539
P/E ratio 64.8 x 23.1 x 23.6 x
Yield - - -
Capitalization / Revenue 2.7 x 1.07 x 1.2 x
EV / Revenue 2.55 x 0.91 x 0.98 x
EV / EBITDA 36.1 x 11.6 x 11.5 x
EV / FCF 8,38,58,699 x 2,22,99,389 x 1,20,80,981 x
FCF Yield 0% 0% 0%
Price to Book 8.28 x 3.75 x 4.41 x
Nbr of stocks (in thousands) 2,174 2,222 2,222
Reference price 2 5,400 2,781 4,145
Announcement Date 27/05/22 26/05/23 30/05/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2020 2021 2022 2023 2024
Net sales 1 2,841 4,060 4,354 5,759 7,700
EBITDA 1 143 344 308 448 656
EBIT 1 139 333 274 403 600
Operating Margin 4.89% 8.2% 6.29% 7% 7.79%
Earnings before Tax (EBT) 1 129 329 259 408 592
Net income 1 88 246 190 299 440
Net margin 3.1% 6.06% 4.36% 5.19% 5.71%
EPS 2 45.48 127.2 83.27 120.2 175.9
Free Cash Flow - - 132.6 233.9 624
FCF margin - - 3.05% 4.06% 8.1%
FCF Conversion (EBITDA) - - 43.06% 52.2% 95.12%
FCF Conversion (Net income) - - 69.8% 78.22% 141.82%
Dividend per Share - - - - -
Announcement Date 20/01/22 20/01/22 27/05/22 26/05/23 30/05/24
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: February 2022 S1 2023 Q1 2023 S1 2023 Q3 2024 Q1 2024 S1 2024 Q3
Net sales 1 - 1,250 2,633 1,499 1,677 3,586 2,038
EBITDA - - - - - - -
EBIT 1 - 93 232 68 152 319 162
Operating Margin - 7.44% 8.81% 4.54% 9.06% 8.9% 7.95%
Earnings before Tax (EBT) 1 - 90 229 67 152 330 162
Net income 1 - 62 157 46 104 227 111
Net margin - 4.96% 5.96% 3.07% 6.2% 6.33% 5.45%
EPS 2 - 28.13 71.20 20.47 47.15 102.3 50.24
Dividend per Share - - - - - - -
Announcement Date - 15/07/22 14/10/22 16/01/23 14/07/23 16/10/23 15/01/24
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: February 2020 2021 2022 2023 2024
Net Debt 1 - - - - -
Net Cash position 1 151 102 620 963 1,670
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - - 133 234 624
ROE (net income / shareholders' equity) - 40.6% 19% 20.5% 23.5%
ROA (Net income/ Total Assets) - 12.1% 7.56% 8.51% 9.86%
Assets 1 - 2,034 2,514 3,514 4,465
Book Value Per Share 2 249.0 377.0 652.0 742.0 940.0
Cash Flow per Share 2 233.0 260.0 522.0 524.0 842.0
Capex - - 10 8 25
Capex / Sales - - 0.23% 0.14% 0.32%
Announcement Date 20/01/22 20/01/22 27/05/22 26/05/23 30/05/24
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

1st Jan change Capi.
BEEX INC. Stock BeeX Inc.
-7.37% 4.28Cr
ACCENTURE PLC Stock Accenture plc
-13.60% 19TCr
TATA CONSULTANCY SERVICES LTD. Stock Tata Consultancy Services Ltd.
+3.71% 17TCr
IBM Stock IBM
+4.46% 16TCr
AUTOMATIC DATA PROCESSING, INC. Stock Automatic Data Processing, Inc.
+1.86% 9.74TCr
CROWDSTRIKE HOLDINGS, INC. Stock CrowdStrike Holdings, Inc.
+51.69% 9.26TCr
RELX PLC Stock RELX PLC
+17.49% 8.47TCr
INFOSYS LIMITED Stock Infosys Limited
+1.97% 7.63TCr
HCL TECHNOLOGIES LIMITED Stock HCL Technologies Limited
-0.76% 4.68TCr
SNOWFLAKE INC. Stock Snowflake Inc.
-32.70% 4.32TCr
Other IT Services & Consulting
  1. Stock Market
  2. Equities
  3. 4270 Stock
  4. Financials BeeX Inc.