Original-Research: Delticom AG (von Quirin Privatbank Kapitalmarktgeschäft): Buy
|
Original-Research: Delticom AG - from Quirin Privatbank Kapitalmarktgeschäft
Classification of Quirin Privatbank Kapitalmarktgeschäft to Delticom AG
Good start into FY 2025 Delticom AG remained focused on profitable growth during Q1 2025 with revenues growth of 9.0% yoy. This positive development is also reflected in the overall market environment: According to the European Tyre and Rubber Manufacturers’ Association (ETRMA), the upward trend in the consumer tyre segment (+3% yoy), already observed in the second half of 2024 (+8% yoy), continued in the first quarter of 2025. Volumes nearly returned to the levels of Q1 2019 – before the onset of the pandemic. TTM sales fell by EUR 4m to EUR 490 million and were therefore 1% lower than TTM sales in the same period of the previous year, but the strong Q4 2023 must be taken into account, so the current TTM development can be seen as positive. Q1 2025 Group EBITDA was also significantly higher year-on-year at EUR 1.5m (Q1 2024: EUR 0.7m), resulting in a TTM EBITDA of EUR 21.1m (4% lower than TTM EBITDA in the same period last year). If you look at the TTM figures at sales and EBITDA level, the company's 2025 forecast (Sales EUR 470-490m; operating EBITDA EUR 19-21m; Quirin estimates: EUR 472m and EUR 19.3m, respectively) can be considered realistic, as the uncertainties surrounding the end markets are difficult to predict. The European replacement tyre market remains dramatically underestimated in terms of size and future growth potential, which positions the company to benefit from long-term tailwinds. Applying our ROE/COE valuation approach, we derive a new fair value of 4.20 (4.10), therefore we confirm our BUY rating. The outstanding dividend payment of EUR 0.12 per share, which represents an attractive dividend yield of ~4.8%, and the ongoing share buy-back currently provides downside risk protection. You can download the research here: http://www.more-ir.de/d/32662.pdf For additional information visit our website: https://research.quirinprivatbank.de/ Contact for questions: Quirin Privatbank AG Institutionelles Research Schillerstraße 20 60313 Frankfurt am Main research@quirinprivatbank.de https://research.quirinprivatbank.de/
The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. |
||||||||||||||||||
2140704 19.05.2025 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 | 625,76 | 541,26 | 585,37 | 509,30 | 475,69 | 481,64 | 500,00 | |
| EBITDA1,2 | -6,64 | 15,04 | 17,09 | 15,00 | 20,64 | 20,29 | 20,60 | |
| EBITDA-Margin3 | -1,06 | 2,78 | 2,92 | 2,95 | 4,34 | 4,21 | 4,12 | |
| EBIT1,4 | -42,05 | 5,36 | 7,06 | 4,22 | 11,52 | 10,21 | 10,00 | |
| EBIT-Margin5 | -6,72 | 0,99 | 1,21 | 0,83 | 2,42 | 2,12 | 2,00 | |
| Net Profit (Loss)1 | -40,78 | 6,87 | 6,81 | 2,81 | 8,03 | 4,04 | 3,85 | |
| Net-Margin6 | -6,52 | 1,27 | 1,16 | 0,55 | 1,69 | 0,84 | 0,77 | |
| Cashflow1,7 | -22,45 | 35,89 | 21,93 | -5,52 | 33,06 | 4,86 | 0,00 | |
| Earnings per share8 | -3,27 | 0,55 | 0,49 | 0,19 | 0,54 | 0,27 | 0,25 | |
| Dividend per share8 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,12 | 0,08 | |
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 | ||||||
| Delticom | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 514680 | DE0005146807 | AG | 30,26 Mio € | 26.10.2006 | Kaufen | 9F4F8X9P+MJ |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 7,03 | 15,17 | 0,46 | -34,00 | 0,60 | 6,22 | 0,06 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,00 | 0,12 | 0,08 | 4,01% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 09.07.2025 | 14.05.2025 | 14.08.2025 | 13.11.2025 | 27.03.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -5,29% | -10,41% | -6,78% | -12,50% | -94,46% |
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
