Original-Research: NanoRepro AG (von NuWays AG): BUY
|
Original-Research: NanoRepro AG - from NuWays AG
Classification of NuWays AG to NanoRepro AG
NanoRepro gains majority in Deutsche Kosmetikwerke On Wednesday, NanoRepro announced that it has gained the majority in Deutsche Kosmetikwerke (DKW) with its skincare brand newkee, to be consolidated from October '26 onwards. In detail: Bringing active skincare brand newkee into the fold. NanoRepro's omnichannel distribution model is seen to open up revenue and cost synergy potential as well as additional market access for newkee. And newkee allows NanoRepro access to customer groups its other brands currently do not reach. Transaction. NanoRepro swapped 263,000 treasury shares from a previous buyback worth c. € 0.45m at current market prices for a 6.52% stake of DKW held by Angelique Kerber and one additional previous shareholder. DKW was valued at c. € 12m total, valuing the acquired stake at € 0.8m (eNuW). This implies a transaction discount of c. 43.8% and which in our view is due to DKW not yet seen as profitable. Integrating the platform is key to adding value. DKW is seen to add revenue of € 0.4m (eNuW) in FY26e and € 3.1m (eNuW) in FY27e. However, building the brands ALPHABIOL and newkee comes with high promotional expenses of some € 4m (eNuW) of which the majority is seen to fall into FY27e. newkee also contributes its own workforce with current personnel expenses of € 0.7m (eNuW). In our view, this should delay the point of break-even for EBITDA to FY28e (eNuW; previously FY27e), despite ongoing internal optimization efforts such as the finance and back office harmonization planned for Q4 26e. Scaling to pay off in the mid- and long-term. With the integration of distribution and market access (e. g. in brick-and-mortar retail) planned for FY27 and the heavy brand marketing behind it, EBITDA should turn clearly positive in FY28e and accelerate thereafter. Confirming BUY at a PT of € 4.4, based on DCF. You can download the research here: nanorepro-ag-2026-10-05-update-en-930f3 For additional information visit our website: https://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 Interessenkonflikte nach § 85 WpHG beim oben analysierten Unternehmen befindet sich in der vollständigen Analyse. ++++++++++
The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. |
||||||||||||||||||
2409940 05.10.2026 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 | 2025 | 2026e | ||
| Sales1 | 16,93 | 162,72 | 38,49 | 3,18 | 4,47 | 16,00 | 18,00 | |
| EBITDA1,2 | 4,69 | 39,53 | 5,46 | -4,42 | -3,52 | -1,70 | 0,15 | |
| EBITDA-Margin3 | 27,70 | 24,29 | 14,19 | -138,99 | -78,75 | -10,63 | 0,83 | |
| EBIT1,4 | 2,80 | 38,81 | -4,37 | -5,34 | -3,62 | -2,80 | 0,05 | |
| EBIT-Margin5 | 16,54 | 23,85 | -11,35 | -167,93 | -80,98 | -17,50 | 0,28 | |
| Net Profit (Loss)1 | 1,70 | 29,72 | -3,72 | -4,69 | -2,05 | -2,00 | -0,03 | |
| Net-Margin6 | 10,04 | 18,27 | -9,67 | -147,48 | -45,86 | -12,50 | -0,17 | |
| Cashflow1,7 | -1,11 | 8,21 | 13,15 | -10,26 | 9,86 | -1,30 | -0,15 | |
| Earnings per share8 | 0,13 | 2,30 | -0,29 | -0,36 | -0,16 | -0,15 | -0,01 | |
| Dividend per share8 | 0,00 | 0,50 | 0,15 | 0,00 | 0,00 | 0,00 | 0,00 | |
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: PanTaxAudit
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 | ||||||
| NanoRepro | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| 657710 | DE0006577109 | AG | 22,71 Mio € | 14.10.2008 | Halten | 9F2CRQ59+3R |
| PE 2027e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 17,78 | 16,09 | 1,10 | -22,86 | 0,60 | 2,30 | 1,42 |
|
Dividend '2024 in € |
Dividend '2025 in € |
Dividend '2026e in € |
Div.-Yield '2026e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 07.09.2026 | - | 30.10.2026 | - | 30.10.2026 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -10,41% | -6,38% | +6,31% | -0,93% | -84,77% |
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
