Original-Research: INDUS Holding AG (von NuWays AG): BUY
|
Original-Research: INDUS Holding AG - from NuWays AG
Classification of NuWays AG to INDUS Holding AG
Ending the year on a high note; PT Up Last week, INDUS signed another acquisition, meeting market expectations of one additional dealbefore the end of the year. In detail: PRO VIDEO is to strengthen Engineering from 2026 onwards. 80% of shares in the leadingsupplier of professional media solutions for audiovisual large-scale projects in Germany with an annual revenue of about € 24m were signed for now. Closing and consolidation may be expected to follow upon receiving regulatory approval from theGerman Federal Cartel Office. Mind you, this approval process has two phases, with phase twounlikely to apply in this case and being conditional on concerns raised in phase one. We expect PROVIDEO contributions from Q2 2026 onwards. Taking a closer look at PRO VIDEO, the company specializes in providing safe and complexcommunication rooms for companies (i.e. Microsoft, BASF, Bertelsmann), government-relatedentities and educational facilities, such as universities. Although information revealed so far is limited,this target is likely a particularly attractive addition to INDUS, due to high margins implied by its highrevenue/FTE ratio, typically low maintenance CAPEX associated with commonly asset-lightstructures in the conference room solutions markets, low overlap with the residual engineeringportfolio and possible company-internal use cases which should allow for efficiency gains and crossselling opportunities. Market research indicates that conference room solutions should grow at aCAGR of more than 10% until 2032, vastly outpacing most other media niche markets. Expected PRO VIDEO contributions to INDUS in FY26e looks set to be € 16-18m in revenuewith an EBITDA margin of around 15% (eNuW), assuming consolidation from Q2 2026 onwards.With this, the acquisition does not only look strategically sensible but also value accretive, inour view. Spending spree to last. Next year, INDUS plans to spend up to € 100m (eNuW), which would be inline with the company’s spending targets announced at its CMD last year. Mind you, INDUS plans tospend a total of € 500m until the end of 2030 on M&A. With an average acquisition multiple of 7-7.5xEV/EBITA, the company could add at least € 70m of EBITA during the next five years (vs FY24). Looking ahead, we maintain our FY25e revenue estimate of € 1.74bn and raise our top-lineassumptions for FY26e to 1.85bn, leading to an increased PT of € 34.5 (old: € 34) , based onFCFY26e. At the same time, we reiterate our BUY rating. You can download the research here: indus-holding-ag-2025-12-30-update-en-340ee 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. |
||||||||||||||||||||
2252592 30.12.2025 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 | 1.558,55 | 1.741,50 | 1.804,11 | 1.802,43 | 1.721,80 | 1.800,00 | 0,00 | |
| EBITDA1,2 | 157,71 | 220,38 | 262,43 | 258,13 | 226,12 | 148,00 | 0,00 | |
| EBITDA-Margin3 | 10,12 | 12,66 | 14,55 | 14,32 | 13,13 | 8,22 | 0,00 | |
| EBIT1,4 | 25,08 | 115,40 | 133,67 | 149,56 | 126,68 | 120,00 | 0,00 | |
| EBIT-Margin5 | 1,61 | 6,63 | 7,41 | 8,30 | 7,36 | 6,67 | 0,00 | |
| Net Profit (Loss)1 | -26,90 | 47,56 | -51,02 | 56,11 | 54,70 | 44,00 | 0,00 | |
| Net-Margin6 | -1,73 | 2,73 | -2,83 | 3,11 | 3,18 | 2,44 | 0,00 | |
| Cashflow1,7 | 155,19 | 158,36 | 116,34 | 217,66 | 143,68 | 169,00 | 0,00 | |
| Earnings per share8 | -1,10 | 1,78 | -1,93 | 2,06 | 2,07 | 1,70 | 1,94 | |
| Dividend per share8 | 0,80 | 1,05 | 0,80 | 1,20 | 1,20 | 1,20 | 1,25 | |
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 | ||||||
| Indus Holding | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 620010 | DE0006200108 | AG | 825,60 Mio € | 13.09.1995 | Halten | 9F29X572+RC |
| PE 2027e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 14,55 | 14,90 | 0,98 | 18,49 | 1,24 | 5,75 | 0,48 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 1,20 | 1,20 | 1,20 | 3,76% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 03.06.2026 | 12.05.2026 | 12.08.2026 | 12.11.2025 | 24.03.2026 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| +20,00% | +34,05% | +13,12% | +54,48% | +115,15% |
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
