Original-Research: LION E-Mobility AG (von NuWays AG): BUY
|
Original-Research: LION E-Mobility AG - from NuWays AG
Classification of NuWays AG to LION E-Mobility AG
Weak Q4 prelims, op. trough should have passed; chg. FY24 preliminary sales came in at a mere € 16.9m, implying a 70% yoy decline (falling short of our € 33.2m estimate) as a result of a strongly declined sentiment across the company’s most important end markets, storage solutions and mobility. The latter was strongly impacted by weakened demand for end products (e.g. electric mini buses), falling battery prices with the resulting “wait and see” mentality of customers but also several insolvencies. Preliminary Q4 sales stood at only € 4.5m, down 78% yoy. FY24 prelim. EBITDA was negative at € -4.2m as a result of the negative operating leverage but also development work for the new chemistry cells, especially NMC+ (eNuW ~ € 1.5m). The € 1.9m positive EBITDA figure in Q4 can be explained by book gains related to the divestment of LION’s stake in TÜV SÜD Battery testing. Also, during the earnings call, management highlighted renegotiated supplier contracts, which positively impacted the group’s gross margin and should be sustainable going forward. Good start into the year. Positively, it seems like the company has passed the market’s trough as reflected by the good start into the year with € 6.4m sales (vs. € 1.2m in Q1 2024) and a “clearly positive EBITDA” (vs. € -2.6m in Q1 2024). This positive momentum is expected to persist throughout FY25 as management guides for € 28-35m sales (eNuW: € 32m) and positive EBITDA (eNuW: break-even). Portfolio expansion ongoing. LION will deliver first orders of its new higher energy density battery pack (NMC+) in April, with a further ramp up throughout 2025. With this, the company will also introduce “narrow packs”, increasing the addressable markets. During the earnings call, management also presented a new project. As per request from a major German truck OEM, LION is working on a 540kWh battery for trucks that can charge >400km range within the legally required 15 minute break of truck drivers. Immersion cooled batteries retain game changer potential. With last year’s Q3 results, management shared promising testing results of the “LIGHT Battery”. Despite some delays (potential series application), the prospects remain significant. Targeting only PHEV and BEV cars with > € 100k selling prices, the market should reach up to € 1.4bn by 2030. Assuming further positive testing results, first small testvolumes could already impact LION’s 2026 P&L, in our view. This should serve as proof-of-concept and hence justify the inclusion within our long-term growth estimates. BUY with a new € 3.20 PT (old: € 3.60) based on DCF. You can download the research here: http://www.more-ir.de/d/32162.pdf For additional information visit our website: https://www.nuways-ag.com/research-feed 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. |
||||||||||||||||||||
2111684 04.04.2025 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 | ||||||||
| 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | 2026e | ||
| Sales1 | 0,25 | 0,00 | 0,00 | 56,05 | 16,91 | 28,30 | 0,00 | |
| EBITDA1,2 | -0,46 | 0,00 | 0,00 | 0,01 | -3,57 | 1,70 | 0,00 | |
| EBITDA-Margin3 | -184,00 | 0,00 | 0,00 | 0,00 | -21,11 | 6,01 | 0,00 | |
| EBIT1,4 | -0,46 | 0,50 | 0,00 | -0,93 | -5,73 | 0,90 | 0,00 | |
| EBIT-Margin5 | -184,00 | 0,00 | 0,00 | 0,00 | -33,89 | 3,18 | 0,00 | |
| Net Profit (Loss)1 | -0,46 | 0,00 | 0,00 | 0,00 | -0,95 | -6,56 | -0,60 | |
| Net-Margin6 | -184,00 | 0,00 | 0,00 | 0,00 | -5,62 | -23,18 | 0,00 | |
| Cashflow1,7 | -0,77 | 0,00 | 0,00 | 2,75 | -8,97 | 0,70 | 0,00 | |
| Earnings per share8 | -0,05 | -0,08 | -0,06 | -0,08 | -0,53 | -0,04 | 0,04 | |
| 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: Deloitte
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 | ||||||
| Lion E-Mobility | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A2QH97 | CH0560888270 | AG | 20,92 Mio € | 03.12.2012 | 8FVC5FJP+GC | |
| PE 2027e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 27,20 | 34,00 | 0,80 | -43,87 | 2,35 | -2,33 | 1,24 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 16.06.2025 | 13.05.2025 | 12.08.2025 | 12.11.2025 | 30.05.2026 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| +26,14% | +10,57% | +50,26% | +175,73% | -27,92% |
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
