Original-Research: beaconsmind AG (von NuWays AG): BUY
Original-Research: beaconsmind AG - von NuWays AG
Einstufung von NuWays AG zu beaconsmind AG
Unternehmen: beaconsmind AG
ISIN: CH0451123589
Anlass der Studie: Update
Empfehlung: BUY
seit: 16.11.2023
Kursziel: € 13,00
Kursziel auf Sicht von: 12 Monaten
Letzte Ratingänderung:
Analyst: Philipp Sennewald
Further acquisitions conclude strategic realignment; chg.
After amending the financial year towards the calendar year, beaconsmind reported a solid set of H1 results, which was mainly driven by the latest acquisitions of Frederix (closed 02/23), Netopsie (02/23) and Socialwave (04/23):
H1 sales increased significantly by 165% yoy to CHF 2.7m, but still fall slightly behind our estimate of CHF 3.1m, as we expected earlier closing dates of the acquisitions. We still estimate that the acquired companies accounted for c. 85% of H1 revenues.
H1 EBITDA strongly improved from CHF -1.5m in H1’22 to CHF -0.5m. The improvement was mainly driven by already visible synergies leading to significantly reduced personnel expenses and other OpEx which compensated for M&A related one-off expenses.
Apart from the earnings release, the company announced two further M&A transactions: With the acquisition of KADSOFT Computer GmbH (“Kadsoft”) and T2 vertrieb GmbH (“T2”) beaconsmind strengthens the newly implemented Infrastructure segment. While Kadsoft specializes in designing, implementing, and commissioning new IT systems, T2 is specialized in the installation and expansion of TC systems and adaptation of existing TC systems. Both companies were acquired for a combined purchase price of € 3.0m, which was paid via a combination of cash (€ 1.6m) stemming from the company’s cash capital increase in October and a capital increase in kind as 300k new shares issued to the sellers with a customary lockup (eNuW: 12 months). Both companies provide a combined revenue run rate of € 3.2m and an EBITDA of € 0.6m ex synergies. As the closing for both deals is expected for November, this is seen to be fully captured in the FY’24e annual figures.
With the acquisitions beaconsmind concluded its strategic transformation into two synergetic segments: Infrastructure (Frederix, Netopsie, Kadsoft & T2) and Software/SaaS (Socialwave, beaconsmind). The 2024e revenue run rate increases to CHF 12.6m. Further details on the transaction as well as the outlook will be provided in the following pages.
Based on the promising outlook we reiterate our BUY recommendation with a new PT of € 13.00 (old: € 25.00) based on DCF. -continued-
Die vollständige Analyse können Sie hier downloaden:
http://www.more-ir.de/d/28299.pdf
Die Analyse oder weiterführende Informationen zu dieser können Sie hier downloaden
www.nuways-ag.com/research.
Kontakt für Rückfragen
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.
++++++++++
-------------------übermittelt durch die EQS Group AG.-------------------
Für den Inhalt der Mitteilung bzw. Research ist alleine der Herausgeber bzw. Ersteller der Studie verantwortlich. Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte.
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 | 0,42 | 0,49 | 0,76 | 1,98 | 1,57 | 6,61 | 13,40 | |
| EBITDA1,2 | -0,26 | -0,46 | -1,99 | -2,24 | -4,70 | -0,56 | 2,60 | |
| EBITDA-Margin3 | -61,91 | -93,88 | -261,84 | -113,13 | -299,36 | -8,47 | 19,40 | |
| EBIT1,4 | -0,41 | -0,53 | -2,04 | -2,46 | -5,28 | -1,40 | 1,77 | |
| EBIT-Margin5 | -97,62 | -108,16 | -268,42 | -124,24 | -336,31 | -21,18 | 13,21 | |
| Net Profit (Loss)1 | -0,44 | -0,54 | -2,05 | -2,50 | -5,43 | -2,32 | 0,68 | |
| Net-Margin6 | -104,76 | -110,20 | -269,74 | -126,26 | -345,86 | -35,10 | 5,08 | |
| Cashflow1,7 | -0,31 | -0,41 | -2,12 | -2,60 | -4,85 | -1,47 | 0,00 | |
| Earnings per share8 | -0,16 | -0,20 | -0,76 | -1,01 | -1,16 | -0,60 | 0,15 | |
| Dividend per share8 | 0,00 | 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: PricewaterhouseCoopers
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 | ||||||
| Beaconsmind | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A2QN5W | CH0451123589 | AG | 37,46 Mio € | 07.04.2022 | 8FVC6PR7+7X | |
| PE 2025e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 23,28 | 45,00 | 0,52 | -17,13 | 4,34 | -25,34 | 5,66 |
|
Dividend '2022 in € |
Dividend '2023 in € |
Dividend '2024e in € |
Div.-Yield '2024e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 08.08.2024 | 30.09.2024 | 28.06.2024 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| +1,19% | +34,38% | +25,00% | +41,21% | -43,75% |
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
