Original-Research: Multitude AG (von NuWays AG): BUY
|
Original-Research: Multitude AG - from NuWays AG
Classification of NuWays AG to Multitude AG
Strong Q2 figures // Guidance appears conservative; PT up Sales are flattish at € 63.6m (-2% yoy, -1% qoq vs eNuW: € 64.7m), mainly driven by consumer banking that declined by 6% yoy to € 50.4m (-3% qoq vs eNuW: € 54.6m). Importantly, interest income of wholesale banking increased by 61% yoy to 4.6m (vs eNuW: 4.4m) and commission fees by 150% yoy to € 3.0m (vs eNuW: € 2.5m), mostly stemming from the partner business, effectively compensating for the lower interest income. EBT came in at strong € 8.0m (47% yoy), beating our expectation (eNuW: € 7.8m) thanks to outstanding risk management visible in the significantly lower impairments (-15% to € 20.2m), despite an increasing loan book (22% yoy to € 852m). This contrary developments paired with the flattish interest income is indicating a improving quality of the loan portfolio. Apart from that, the ongoing cost control as well as efficiency and automation measures kept OPEX rather stable, promising further scale-effects in the future. Net income came in at € 6.9m. With H1 net income of € 14.2m, Multitude is seen well on track to reach its already increased FY25 net profit guidance of € 24-26m (eNuW new: € 28.1m), especially considering the substantially increased loan book that served as an early indicator for future topline growth in the past. We are hence convinced that the company should achieve € 267m interest income in FY25 (eNuW). Going forward, further sequential growth of the net loan book in Q3 and Q4 to € 880m until YE, combined with ongoing tight cost control should allow an EBT margin of 12% in FY25 and 14% in FY26. Moreover, interest expenses are expected to increase only moderately by 10% yoy to € 45.1m in FY25 and should be compensated by increasing topline (interest spread should remain stable). Apart from that, we see an ongoing dynamic in the commission income mostly stemming from the partner business as well as from the payment business within wholesale banking. For FY25, we conservatively anticipate some € 16.3m and for FY26 some € 20.3m. In a nutshell, we continue to look at Multitude as a growing company with perspectively three profit centers within the Group. While the cash cow of the Group - the consumer banking segment - should deliver only stable interest income, but increasing commission fees, we expect growing interest income in CapitalBox and Wholesale banking going forward. As OPEX are seems to be well under control, Multitude should continue to enjoy the typical scale effects of a platform business, driving EBT and net income. Despite the positive stock price performance since the beginning of the year, the company does still not look expensive for a growing, highly profitable, dividend paying company, trading at only 6.9x P/E´25. We reiterate BUY with a increased PT of € 12.50 (old: € 12.00), based on our residual income model. With that, Multitude remains one of our NuWays Alpha picks. You can download the research here: multitude-ag-2025-08-22-update-en-de96e 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. |
||||||||||||||||||||
2187408 22.08.2025 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 | 293,10 | 230,47 | 213,67 | 212,37 | 230,46 | 263,70 | 289,00 | |
| EBITDA1,2 | 56,35 | 41,87 | 39,22 | 49,13 | 60,57 | 80,11 | 86,00 | |
| EBITDA-Margin3 | 19,23 | 18,17 | 18,36 | 23,13 | 26,28 | 30,38 | 29,76 | |
| EBIT1,4 | 45,53 | 28,51 | 23,90 | 31,61 | 45,56 | 67,63 | 72,40 | |
| EBIT-Margin5 | 15,53 | 12,37 | 11,19 | 14,88 | 19,77 | 25,65 | 25,05 | |
| Net Profit (Loss)1 | 23,02 | 0,48 | -2,56 | 12,00 | 16,44 | 20,23 | 25,50 | |
| Net-Margin6 | 7,85 | 0,21 | -1,20 | 5,65 | 7,13 | 7,67 | 8,82 | |
| Cashflow1,7 | 22,53 | 140,36 | 71,72 | -26,15 | 157,78 | -24,86 | 36,00 | |
| Earnings per share8 | 1,10 | 0,02 | -0,12 | 0,39 | 0,51 | 0,65 | 1,17 | |
| Dividend per share8 | 0,00 | 0,00 | 0,00 | 0,12 | 0,19 | 0,44 | 0,38 | |
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 | ||||||
| Multitude | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A40VJN | CH1398992755 | AG | 130,56 Mio € | 06.02.2015 | Kaufen | 8FVC5GF7+R3 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 4,45 | 13,33 | 0,33 | 11,85 | 0,89 | -5,25 | 0,50 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,19 | 0,44 | 0,38 | 6,38% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 13.05.2025 | 22.05.2025 | 21.08.2025 | 14.10.2025 | 17.04.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -11,30% | -6,75% | +0,00% | +0,00% | -64,94% |
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
