Original-Research: Advanced Blockchain AG (von GBC AG): Kaufen
Original-Research: Advanced Blockchain AG - from GBC AG
Classification of GBC AG to Advanced Blockchain AG
Company Name: Advanced Blockchain AG
ISIN: DE000A0M93V6
Reason for the research: Research Report (Anno)
Recommendation: Kaufen
Target price: 17.64 EUR
Target price on sight of: 31.12.2025
Last rating change:
Analyst: Matthias Greiffenberger, Julien Desrosiers
Update on the separate financial statements 2023. Significant upside
potential at group level on the portfolio valuation.
Advanced Blockchain AG has so far only published their individual financial
statements for the 2023 fiscal year. Therefore, the currently available
figures are only of limited significance. The consolidated financial
statements, which will provide more comprehensive information on the
company's development, are expected to be published in the coming weeks.
The consolidated financial statements will contain detailed information
about the financial situation and performance of the subsidiaries, thus
providing a clearer picture of the entire corporate group.
The company (individual entity) nearly doubled its revenue in the 2023
fiscal year, increasing from €0.06 million in 2022 to €0.11 million.
Despite this growth, the absolute revenue level remains low. The operating
investment business is outsourced to Incredulous Labs Limited, so the
majority of revenue and profitability lies with the Incredulous Labs
sub-group.
The earnings development shows a deterioration of EBITDA from -€0.5 million
in 2022 to -€0.72 million in 2023. This deterioration is due to
significantly lower other operating income, despite cost reductions. Other
operating income drastically fell from €0.65 million to €0.08 million,
while personnel costs were significantly reduced to €0.11 million (previous
year: €0.33 million) due to staff reductions. Additionally, write-downs on
current assets of €0.19 million were made due to lack of recoverability,
whereas no such write-downs were made in the previous year. This resulted
in a net loss of €0.88 million (previous year: €0.51 million).
This led to a decrease in equity from €10.75 million to €9.56 million. The
total assets decreased from €15.68 million to €13.71 million, due to the
increased balance sheet loss and the reduction of provisions and
liabilities. Despite the decrease in equity, we believe the company remains
well-positioned. Receivables from affiliated companies amounting to €11.31
million are considered nearly cash-equivalent. These mainly consist of
loans to Incredulous Labs Ltd., whose portfolio should significantly exceed
the loan value upon liquidation.
The group's focus for the 2024 fiscal year is on sustainable growth,
diversification of revenue sources, and increased activities in Switzerland
and the United Arab Emirates. The group also plans to expand its team and
implement cross-chain initiatives to leverage network effects.
The revaluation of the top ten investments by AVS-Valuation GmbH shows a
significant increase in the portfolio value by 45% to €57.5 million. The
estimated total value of the portfolio as of December 31, 2023, is around
€105 million, which corresponds to a net asset value (NAV) of approximately
€103 million. The current market capitalization of Advanced Blockchain AG
is around €15.18 million, which represents a significant undervaluation
compared to the fair value. Considering the significantly improved market
situation in the crypto markets, we are gradually reducing our original
'crypto winter' discount to 35%. This leads to a fair value per share of
€17.64. Given the considerable upside potential, we assign a 'BUY' rating.
You can download the research here:
http://www.more-ir.de/d/30231.pdf
Contact for questions
GBC AG
Halderstraße 27
86150 Augsburg
0821 / 241133 0
research@gbc-ag.de
++++++++++++++++
Offenlegung möglicher Interessenskonflikte nach § 85 WpHG und Art. 20 MAR Beim oben analysierten Unternehmen ist folgender möglicher Interessenkonflikt gegeben: (5a,11); Einen Katalog möglicher Interessenkonflikte finden Sie unter:
http:s//www.gbc-ag.de/de/Offenlegung
+++++++++++++++
Date and time of completion of the report: 17.07.2024 (10:00)
Date and time of the first distribution of the report: 17.07.2024 (12:00)
-------------------transmitted by EQS Group AG.-------------------
The issuer is solely responsible for the content of this research. The result of this research does not constitute investment advice or an invitation to conclude certain stock exchange transactions.
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 | 0,20 | 0,52 | 1,14 | 17,86 | 14,92 | 5,20 | 0,00 | |
| EBITDA1,2 | -0,88 | -0,33 | -0,01 | 6,62 | 1,94 | 0,00 | 0,00 | |
| EBITDA-Margin3 | -440,00 | -63,46 | -0,88 | 37,07 | 13,00 | 0,00 | 0,00 | |
| EBIT1,4 | -0,91 | -0,33 | -0,06 | 6,50 | 1,80 | 2,20 | 0,00 | |
| EBIT-Margin5 | -455,00 | -63,46 | -5,26 | 36,39 | 12,06 | 42,31 | 0,00 | |
| Net Profit (Loss)1 | -0,91 | -0,33 | -0,06 | 5,32 | 1,87 | 0,00 | 0,00 | |
| Net-Margin6 | -455,00 | -63,46 | -5,26 | 29,79 | 12,53 | 0,00 | 0,00 | |
| Cashflow1,7 | -0,88 | -0,33 | -0,01 | 5,44 | -2,94 | 0,00 | 0,00 | |
| Earnings per share8 | -0,43 | -0,14 | -0,02 | 1,57 | 0,49 | -0,54 | -0,08 | |
| Dividend per share8 | 0,00 | 0,00 | 0,00 | 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: Abstoß & Wolters
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 | ||||||
| Advanced Blockchain | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A0M93V | DE000A0M93V6 | AG | 20,11 Mio € | 06.01.2017 | 9F4MG9QF+2F | |
| PE 2025e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 44,17 | 7,24 | 6,10 | 22,75 | 1,35 | -6,83 | 3,87 |
|
Dividend '2022 in € |
Dividend '2023 in € |
Dividend '2024e in € |
Div.-Yield '2024e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 04.12.2024 | 30.09.2024 | 30.07.2024 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| +10,67% | +23,00% | +13,98% | +21,28% | +424,75% |
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
