Original-Research: Swissnet AG (von NuWays AG): BUY
|
Original-Research: Swissnet AG - von NuWays AG
Einstufung von NuWays AG zu Swissnet AG
Management provides detailed outlook on FY25e Topic: Swissnet recently provided investors with a detailed overview on the targeted FY25e revenue split as well as the development of recurring revenues. Moreover, management outlined the post-merger integration plan of Swissnet Group. In detail: FY25e segment breakdown. In accordance with the company’s guidance of CHF 26-28m sales (eNuW: CHF 26.5m; eCons: CHF 27.6m), management recently released a segment breakdown, targeting CHF 9.0m sales in the Infrastructure, CHF 14.9m in the SaaS and CHF 3.6m in the MENA segment. On a proforma basis, this would imply 44% organic growth, which should be predominantly driven by the ramp up of Swissnet’s unique AI SaaS hospitality solution Lokalee in the MENA region as well as ongoing key customer gains in the SaaS and Infrastructure segment. FY25e EBITDA is seen to come in at CHF 2.0m in Infrastructure, CHF 4.2m in SaaS and CHF 0.6m in MENA, implying an overall EBITDA of CHF 6.8m (eNuW: CHF 6.1m; eCons: CHF 6.2m) and a margin of 24.7%. This should be driven by the high scalability of the SaaS driven business model as well as continuous efficiency gains and synergy effects following the merger. Recurring revenues. Swissnet’s business model is characterized by a high share of recurring revenues of 77%. While 100% of the SaaS revenues are recurring, also 50% of MENA and Infrastructure sales are recurring, thanks to a strong maintenance business in Infrastructure and the AI SaaS hospitality suite of Lokale. In our view, the high share of recurring revenues paired with a churn rate of <5% p.a., allows for strong visibility on sales and cash flows going forward as well as high scalability given very low incremental costs in the SaaS business. Post-merger integration. Management aims for full integration until Dec’25e following the acquisitions of Lokalee and Swissnet, which should unlock further efficiency gains in FY26e. Overall management expects cost-synergies to the tune of CHF 1.2m. In addition to this, we expect significant cross-selling opportunities to arise from the merger. Overall, this is currently not adequately reflected in the share price, in our view, given a valuation of 10.5x EV/EBTIDA FY25e (5.4x FY26e). We hence reiterate BUY with an unchanged € 20.00 PT based on DCF. Die vollständige Analyse können Sie hier downloaden: http://www.more-ir.de/d/31815.pdf Die Analyse oder weiterführende Informationen zu dieser können Sie hier downloaden: https://www.nuways-ag.com/research-feed 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. ++++++++++
Die EQS Distributionsservices umfassen gesetzliche Meldepflichten, Corporate News/Finanznachrichten und Pressemitteilungen. |
||||||||||||||||||||
2088943 20.02.2025 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 | 0,49 | 0,76 | 1,98 | 1,57 | 6,61 | 13,40 | 29,30 | |
| EBITDA1,2 | -0,46 | -1,99 | -2,24 | -4,70 | -0,56 | 2,60 | 7,10 | |
| EBITDA-Margin3 | -93,88 | -261,84 | -113,13 | -299,36 | -8,47 | 19,40 | 24,23 | |
| EBIT1,4 | -0,53 | -2,04 | -2,46 | -5,28 | -1,40 | 1,77 | 4,80 | |
| EBIT-Margin5 | -108,16 | -268,42 | -124,24 | -336,31 | -21,18 | 13,21 | 16,38 | |
| Net Profit (Loss)1 | -0,54 | -2,05 | -2,50 | -5,43 | -2,32 | 0,68 | 3,40 | |
| Net-Margin6 | -110,20 | -269,74 | -126,26 | -345,86 | -35,10 | 5,08 | 11,60 | |
| Cashflow1,7 | -0,41 | -2,12 | -2,60 | -4,85 | -1,47 | 0,00 | 0,00 | |
| Earnings per share8 | -0,20 | -0,76 | -1,01 | -1,16 | -0,60 | 0,15 | 0,40 | |
| 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 | ||||||
| Swissnet | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A2QN5W | CH0451123589 | AG | 54,73 Mio € | 07.04.2022 | 8FVFH5HG+8W | |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 9,49 | 16,13 | 0,59 | -16,37 | 6,34 | -37,03 | 8,28 |
|
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 |
| -3,29% | +6,14% | -7,19% | +58,09% | -46,25% |
