Original-Research: Borussia Dortmund GmbH & Co KGaA (von NuWays AG): Buy
|
Original-Research: Borussia Dortmund GmbH & Co KGaA - from NuWays AG
Classification of NuWays AG to Borussia Dortmund GmbH & Co KGaA
Q1p: Improved top-line but reduced transfer income; chg. Q1 sales increased by 4.9% to € 107m (eNuW: 104m), which was predominantly driven by advertising (+16% to € 39.2m; eNuW: € 34.1m) as well as TV Marketing (+4% to € 39.2m; eNuW: € 38.6m). Moreover, sales from match operations increased by 5% to € 8.1m, in line with our estimates, while conference, catering and others was significantly ahead of our forecast with € 14.1m (eNuW: € 10.8m). On the other hand, merchandising sales declined in Q1 by 36% to € 10.0m (eNuW: € 12.4m), after the strong previous year's quarter was mainly boosted by the sale of 90k special jerseys. Despite the increased top-line, Q1 EBITDA declined to € 25.7m (eNuW: € 32.0m), implying a margin of 24.0%. The previous year’s EBITDA of 79.4m was mainly pushed by a stronger transfer income following the transfer of Jude Bellingham to Real Madrid (€ 103m fee). This summer, only Niclas Füllkrug’s transfer to West Ham (eNuW: € 27m) was of significance, which is explaining the gap, as transfer income declined by 77% to € 19.3m. With its FY ‘23/24 report, management also put out a new guidance, targeting sales of € 503m (eNuWnew: € 502m), an EBITDA of € 110-120m (eNuW: € 120m) and a FCF of € 21m (eNuW: € 20.4m). On the sporting side, BVB had a rough start into the new Bundesliga season. Although the club won every single home game, including an important win against UCL side Leipzig, the team did not manage to win an away game so far resulting in only 16 points and 7th place in the standings. If the team does not overcome its weakness on the road, it could become difficult to qualify for the UCL at the end of the season. In contrast to this, BVB is again looking sharp in this years UCL campaign, having won 3 out of 4 games with the only loss coming from the away game at Real Madrid. With four games to go, the team is now in a very good position to gain a Top-8 spot, which would guarantee qualification for the round of 16. According to sports data provider opta, 17 points are sufficient in 100% of cases (50k simulations), while 16 points is enough in 98% and 15 points in 73% of cases. The necessary 7 points to get to 16 should be achievable given remaining opponents like Zagreb (A), Barcelona (H), Bologna (A) and Donetsk (H). Reiterate BUY with an unchanged PT of € 5.50 based on DCF. You can download the research here: http://www.more-ir.de/d/31251.pdf For additional information visit our website: www.nuways-ag.com/research 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. |
||||||||||||||||||||
2026359 11.11.2024 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 | 2024e | 2025e | ||
| Sales1 | 370,20 | 334,17 | 351,65 | 418,24 | 509,11 | 503,00 | 0,00 | |
| EBITDA1,2 | 62,99 | 38,95 | 80,76 | 123,22 | 150,26 | 117,00 | 0,00 | |
| EBITDA-Margin3 | 17,02 | 11,66 | 22,97 | 29,46 | 29,51 | 23,26 | 0,00 | |
| EBIT1,4 | -43,14 | -72,09 | -29,18 | 16,91 | 45,93 | 0,00 | 0,00 | |
| EBIT-Margin5 | -11,65 | -21,57 | -8,30 | 4,04 | 9,02 | 0,00 | 0,00 | |
| Net Profit (Loss)1 | -43,95 | -72,81 | -35,06 | 9,55 | 44,31 | 11,00 | 0,00 | |
| Net-Margin6 | -11,87 | -21,79 | -9,97 | 2,28 | 8,70 | 2,19 | 0,00 | |
| Cashflow1,7 | -0,36 | 15,95 | 35,07 | 54,43 | 47,20 | 41,00 | 0,00 | |
| Earnings per share8 | -0,48 | -0,79 | -0,33 | 0,09 | 0,40 | 0,12 | 0,26 | |
| Dividend per share8 | 0,00 | 0,00 | 0,00 | 0,00 | 0,06 | 0,06 | 0,06 | |
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 | ||||||
| Borussia Dortmund | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 549309 | DE0005493092 | GmbH & Co. KGaA | 352,16 Mio € | 30.10.2000 | Kaufen | 9F39FFX2+69 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 10,29 | 24,82 | 0,41 | -39,88 | 1,10 | 7,46 | 0,69 |
|
Dividend '2022 in € |
Dividend '2023 in € |
Dividend '2024e in € |
Div.-Yield '2024e in % |
| 0,00 | 0,06 | 0,06 | 1,88% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 25.11.2024 | 14.11.2024 | 14.02.2025 | 15.05.2025 | 27.09.2024 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -3,89% | -10,92% | +1,59% | -12,00% | -71,00% |
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
