Original-Research: UBM Development AG (von NuWays AG): Buy
|
Original-Research: UBM Development AG - from NuWays AG
Classification of NuWays AG to UBM Development AG
Good exchange result for new green bond Topic: UBM recently announced the planned issue of a further green bond with a volume of up to € 100m (possible increase to € 150m) with a five-year term and an annual coupon of 7%. Until 15 October, the company provided an exchange offer to the holders of the UBM Bond 2019-2025 (2.175% coupon / € 120m) and the UBM Bond 2021-2026 (3.125% coupon / € 150m). In detail: Yesterday, UBM announced the results of the exchange offer for the new green bond, as a nominal amount of € 73.6m, representing c. 25% of the holders of both the ’19-'25 and ’21-’26 bonds, was exchanged. In our view, this clearly underpins investors’ trust in the company’s prospects going forward. The re-offer price was set at 100% of the nominal amount. In addition to the exchange offer, new investors will be able to subscribe to the new green bond in the period from 16 October to 22 October in the way of a private placement. While we expect the company to reach the targeted € 100m, we do not yet include this in our estimates and wait for the end of the offer period. The planned value date is 29 October. Overall, the issuance will further strengthen UBM’s solid financial position with an equity ratio of > 30%, an LTV of 46% and liquid funds of € 180m as of H1. Moreover, UBM has no relevant maturities until the ’19-'25 bond (c. € 90m remaining nominal) expires in November ’25e. Management intends to use the net issue proceeds for refinancing as well as the financing of new or existing suitable green projects, which are in accordance with the company’s Green Finance Framework. Mind you, that UBM is one of the leading developers of timber-hybrid construction in Europe with currently more than 300k sqm in the pipeline (total pipeline: € 1.9bn pro rate over 4 years), including the tallest timber-hybrid tower in the world, the Timber Marina Tower. Given the cost advantages in connection with the modular and serial construction as well as the significantly reduced carbon emissions, we expect UBM’s projects to meet brisk demand once the market fully reopens, as investors are under pressure to comply with the EU taxonomy. Reiterate BUY with an unchanged € 27 PT based on DCF. You can download the research here: http://www.more-ir.de/d/31071.pdf For additional information visit our website: www.nuways-ag.com/research 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. |
||||||||||||||||||||
2010095 17.10.2024 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 | ||||||||
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | ||
| Sales1 | 514,05 | 242,00 | 183,34 | 278,31 | 133,94 | 85,32 | 0,00 | |
| EBITDA1,2 | 58,89 | 74,97 | 65,10 | 75,93 | 39,17 | -27,28 | 0,00 | |
| EBITDA-Margin3 | 11,46 | 30,98 | 35,51 | 27,28 | 29,24 | -31,97 | 0,00 | |
| EBIT1,4 | 55,94 | 71,45 | 62,01 | 73,30 | 33,91 | -30,06 | 0,00 | |
| EBIT-Margin5 | 10,88 | 29,53 | 33,82 | 26,34 | 25,32 | -35,23 | 0,00 | |
| Net Profit (Loss)1 | 39,49 | 50,06 | 40,75 | 43,71 | 27,11 | -46,05 | 0,00 | |
| Net-Margin6 | 7,68 | 20,69 | 22,23 | 15,71 | 20,24 | -53,97 | 0,00 | |
| Cashflow1,7 | 113,81 | -39,92 | -34,64 | -45,71 | -70,74 | -54,48 | 0,00 | |
| Earnings per share8 | 5,31 | 6,16 | 4,39 | 4,50 | 2,25 | -3,14 | 1,15 | |
| Dividend per share8 | 2,20 | 2,20 | 2,20 | 2,25 | 1,10 | 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: BDO
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 | ||||||
| UBM Development | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 852735 | AT0000815402 | AG | 119,93 Mio € | Halten | 8FWR598Q+W2 | |
| PE 2025e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 6,17 | 8,80 | 0,70 | 4,68 | 0,32 | -2,20 | 1,41 |
|
Dividend '2022 in € |
Dividend '2023 in € |
Dividend '2024e in € |
Div.-Yield '2024e in % |
| 1,10 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 21.05.2025 | 28.05.2025 | 28.08.2025 | 28.11.2024 | 11.04.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -11,93% | -17,89% | -23,93% | -24,65% | +114,00% |
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
