Original-Research: USU Software AG (von NuWays AG): Buy
Original-Research: USU Software AG - von NuWays AG
Einstufung von NuWays AG zu USU Software AG
Unternehmen: USU Software AG
ISIN: DE000A0BVU28
Anlass der Studie: Q3 Preview
Empfehlung: Buy
seit: 25.10.2023
Letzte Ratingänderung:
Analyst: Philipp Sennewald
Q3e: Sequential improvements as headwinds remain; chg.
USU will report Q3 figures on 22 November, which are seen to show
sequential improvements compared to the previous quarter, especially on the
margin side. This comes despite ongoing headwinds
in connection with longer sales cycles, particularly in the license
business, which led to a weak Q2.
Sales are seen to increase 5.3% qoq to € 33.3m, implying a muted 2.0% yoy,
which however comes against a strong comparable base. The continuously
strong growth in SaaS (eNuW: +23% yoy to €
4.6m) as well as solidly growing consulting revenues (eNuW: +10% yoy to €
20.2m) look hereby set to only partly compensate for the ongoing decline in
license sales (eNuW: -65% yoy to € 1.4m).
On this basis, Q3 EBITDA is expected to come in at € 2.9m (-33% yoy),
implying a margin of 8.8% (+2pp qoq). The yoy profitability decline is
mainly explained by the combination of an increased cost
base, mainly R&D in connection with AI projects, as well as the strong
decline in license sales, which usually show higher initial margins
compared to consulting and SaaS revenues.
Mind you, declining license sales and hence a short-term margin compression
were already included in our estimates in consideration of the company’s
mid-term strategy which is to significantly increase
the share of SaaS sales to >75% until 2026. While perpetual license sales
provide higher initial margins, the SaaS payments are seen to equal the
one-time license payments (+ annual maintenance
fees) after c. 3 years, thus allowing for a significant margin expansion as
hardly any incremental costs are incurred. While 2024e should be a
transition year, we expect the switch to SaaS to start paying
off in 2025e with an EBITDA margin of +15%.
That said, the company continues to look on track to reach its mid-term
targets (until 2026e) of 10% organic sales CAGR, >25% SaaS CAGR and an
EBITDA margin in the range of 17-19% thanks to the
ongoing high pace of the SaaS transformation. On top of this, the
continuous implementation of the “One USU” strategy, which among others
aims for leaner Sales & Marketing structures, should further benefit
profitability going forward.
As shares have been down heavily since the company warned in August,
valuation appears ever more undemanding, trading at only 17.3x PE ‘24e, a
clear discount to the 2-year forward-looking average of
25.1x.
BUY, unchanged PT of € 30.00 based on DCF.
Die vollständige Analyse können Sie hier downloaden: http://www.more-ir.de/d/27961.pdf
Kontakt für Rückfragen
NuWays AG
Mittelweg 16-17
20148 Hamburg
Germany
info@nuways-ag.com
www.nuways-ag.com
-------------------übermittelt durch die EQS Group AG.-------------------
Für den Inhalt der Mitteilung bzw. Research ist alleine der Herausgeber bzw. Ersteller der Studie verantwortlich. Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte.
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 | ||||||||
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | ||
Sales1 | 90,49 | 95,63 | 107,33 | 111,90 | 126,52 | 132,08 | 145,00 | |
EBITDA1,2 | 5,51 | 9,92 | 13,38 | 14,39 | 16,84 | 12,43 | 14,00 | |
EBITDA-Margin3 | 6,09 | 10,37 | 12,47 | 12,86 | 13,31 | 9,41 | 9,66 | |
EBIT1,4 | 2,71 | 4,05 | 7,02 | 9,67 | 11,80 | 7,62 | 9,80 | |
EBIT-Margin5 | 3,00 | 4,24 | 6,54 | 8,64 | 9,33 | 5,77 | 6,76 | |
Net Profit (Loss)1 | 0,96 | 5,27 | 5,48 | 6,76 | 7,58 | 5,28 | 7,00 | |
Net-Margin6 | 1,06 | 5,51 | 5,11 | 6,04 | 5,99 | 4,00 | 4,83 | |
Cashflow1,7 | 2,00 | 9,52 | 17,74 | 13,35 | 10,37 | 7,88 | 0,00 | |
Earnings per share8 | 0,09 | 0,50 | 0,52 | 0,64 | 0,72 | 0,50 | 0,69 | |
Dividend per share8 | 0,40 | 0,40 | 0,40 | 0,50 | 0,55 | 1,70 | 0,55 |
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: RSM Ebner Stolz
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 | ||||||
USU Software | ||||||
WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
A0BVU2 | DE000A0BVU28 | AG | 226,26 Mio € | 21.03.2000 | Halten | 8FWFV4MG+XH |
PE 2025e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
23,89 | 31,11 | 0,77 | 39,67 | 5,63 | 28,70 | 1,71 |
Dividend '2022 in € |
Dividend '2023 in € |
Dividend '2024e in € |
Div.-Yield '2024e in % |
0,55 | 1,70 | 0,55 | 2,56% |
Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
08.08.2024 | 23.05.2024 | 29.08.2024 | 21.11.2024 | 28.03.2024 |
Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
-2,20% | +13,25% | +28,36% | +26,84% | +0,00% |
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.