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
Q3 prelims better than expected / CL chances rising; Chg. BVB released a strong Q3 prelims., showing sales growth of 52% yoy to € 149m (eNuW: € 134m) as well as an EBITDA of € 29.6m (eNuW: € 24.3m; prior year: € -1.8m), implying a strong 19.9% margin. The strong improvements are largely explained by the increased number of games (Q3 24/25: 18 vs Q3 23/24: 13), resulting in almost a doubling of match operation sales (+90% to € 20.3m) and strongly increased sales from TV marketing (+69% to € 64.5m). While advertising showed comparably steady growth of 14% to € 40.6m, sales from merchandising (+81% to € 9.8m) and conference, catering and others (+59% to € 13.6m) also showed stellar growth driven by the favorable calendar due to the new UCL format (4 more games). Also, the departure of Donyell Malen allowed for increased transfer income (+110% to € 12.6m). While this also drove personnel expenses (+22% to € 81m), as more games unlock more variable payments to players, BVB benefitted from operating leverage, visible in the disproportionate cost growth. Given stable D&A of € 23.8m, Q3 preliminary EBIT came in at € 5.8m. Importantly, BVB is now also performing on the pitch. Since a 2-0 loss against direct competitor Leipzig in March, BVB managed to win 6 out of their last 7 Bundesliga matches. Thanks to this streak, BVB jumped from 11th to 5th position and reduced the gap to the crucial top-4 (UCL qualification) from 10 points to only 1. With only one game to go and direct competitors Freiburg (4th) and Frankfurt (3rd) facing each other, we regard BVB’s chances as good to gain a top-4 finish, especially as the team is playing already relegated Kiel at home. Here is what needs to happen for BVB to reach that crucial position. Option 1: If BVB vs Kiel ends in a draw, Frankfurt must beat Freiburg, and BVB qualifies for UCL. Option 2: If BVB wins by a margin of 1 goal, they need either a Frankfurt win, a draw or a Freiburg win with a margin of 2+ goals. Option 3: If BVB wins by a margin of 2+ goals, they are qualified, no matter what happens in Freiburg (only unlikely exception: BVB wins by 2 and Freiburg wins by 1 and scores 4 goals more than BVB) We hence upgrade BVB’s chances of reaching the UCL to 90% (old: 10%), explaining our raised estimates and reiterate BUY with an unchanged € 5.20 PT based on DCF. You can download the research here: http://www.more-ir.de/d/32554.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. |
||||||||||||||||||||
2134662 12.05.2025 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 | 370,20 | 334,17 | 351,65 | 418,24 | 509,11 | 526,02 | 510,00 | |
| EBITDA1,2 | 62,99 | 38,95 | 80,76 | 123,22 | 150,26 | 115,85 | 130,00 | |
| EBITDA-Margin3 | 17,02 | 11,66 | 22,97 | 29,46 | 29,51 | 22,02 | 25,49 | |
| EBIT1,4 | -43,14 | -72,09 | -29,18 | 16,91 | 45,93 | 10,51 | 22,00 | |
| EBIT-Margin5 | -11,65 | -21,57 | -8,30 | 4,04 | 9,02 | 2,00 | 4,31 | |
| Net Profit (Loss)1 | -43,95 | -72,81 | -35,06 | 9,55 | 44,31 | 6,50 | 0,00 | |
| Net-Margin6 | -11,87 | -21,79 | -9,97 | 2,28 | 8,70 | 1,24 | 0,00 | |
| Cashflow1,7 | -0,36 | 15,95 | 35,07 | 54,43 | 47,20 | 57,71 | 0,00 | |
| Earnings per share8 | -0,48 | -0,79 | -0,33 | 0,09 | 0,40 | 0,06 | 0,20 | |
| 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 | 367,07 Mio € | 30.10.2000 | Kaufen | 9F39FFX2+69 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 12,31 | 25,69 | 0,48 | -41,56 | 1,15 | 6,36 | 0,70 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,06 | 0,06 | 0,06 | 1,80% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 24.11.2025 | 14.11.2025 | 14.02.2025 | 15.05.2025 | 26.09.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -3,76% | -5,19% | +5,89% | +1,06% | -69,77% |
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
