Original-Research: DEMIRE AG (von NuWays AG): Buy
Original-Research: DEMIRE AG - from NuWays AG
Classification of NuWays AG to DEMIRE AG
Rental income decreased due to smaller property portfolio, chg. Q3 rental income declined 20% yoy to € 15.2m (eNuW: € 16.0m), caused by the lower asset base following larger disposals as well as the deconsolidation of the Limes portfolio in July (eNuW: € 8.4m annual rental income). Despite a strong letting performance in the first nine months (+121% yoy) we also saw a decreasing like-for-like contractual rental income (-3.2%), which was mainly case by the increased vacancy rate of 14.7% (vs 13.1% at YE ’23) following the insolvency of Mein Real in Querfurt. This was only partly offset by indexation effects concerning existing rental agreements. Yet, we also already saw a sequential improvement in the vacancy rate of 0.8pp in Q3. We regard the strong letting performance as a sign of operational strength as we observe a continuous weakness of the letting markets. On this basis, we also saw a 12% yoy FFO decrease to € 7.5m (eNuW: € 7.3m), driven by negative operating leverage which was only slightly offset by an improved rental margin. Yet, an improved FFO margin of 50% shows that DMRE is able to display strong operating performances despite the significantly lowered asset base. Against this backdrop, management confirmed the FY guidance targeting sales of € 64-66m (eNuWnew: € 66.1m) as well as a yoy decline in FFO (eNuWnew: € 28.4m vs € 36.7m in FY ’23). Limes update. Following the insolvency of the Limes subsidiaries, management reiterated during the CC that it expects the assets to remain stable in value (eNuW: € 140m with 57% LTV). Hence, there could be upside to our estimates as we conservatively included a total loss for the company in our model. Disposal engine running. Following two larger disposals in Ulm and Leipzig, management confirmed in the CC that it expects 3 additional smaller deals to be closed until YE ‘24e as well as several assets do be disposed in FY ‘25e. Although it is hard to get a grip on the exact volume, management was confident to dispose assets with a volume of up to € 50m until YE ‘25e, which is however below our current estimate of € 99m (GAV). The stock remains undervalued given the significant and, in our view, unjustified NAV discount of 73%. Hence, we reiterate BUY with an unchanged PT of € 1.50 based on NAV. You can download the research here: http://www.more-ir.de/d/31227.pdf For additional information visit our website: 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 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. |
2025451 08.11.2024 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 | ||||||||
2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | ||
Sales1 | 73,71 | 81,80 | 87,51 | 82,33 | 81,08 | 78,52 | 65,00 | |
EBITDA1,2 | 129,18 | 155,97 | 34,88 | 105,92 | -62,65 | -168,05 | 0,00 | |
EBITDA-Margin3 | 175,25 | 190,67 | 39,86 | 128,65 | -77,27 | -214,02 | 0,00 | |
EBIT1,4 | 127,07 | 155,17 | 27,65 | 101,87 | -72,93 | -187,95 | 0,00 | |
EBIT-Margin5 | 172,39 | 189,69 | 31,60 | 123,73 | -89,95 | -239,37 | 0,00 | |
Net Profit (Loss)1 | 69,05 | 79,74 | 9,17 | 61,59 | -71,50 | -151,97 | 0,00 | |
Net-Margin6 | 93,68 | 97,48 | 10,48 | 74,81 | -88,19 | -193,54 | 0,00 | |
Cashflow1,7 | 38,86 | 45,84 | -24,10 | 65,22 | 48,00 | 40,71 | 0,00 | |
Earnings per share8 | 0,85 | 0,70 | 0,08 | 0,55 | -0,62 | -1,39 | -0,37 | |
Dividend per share8 | 0,00 | 0,54 | 0,62 | 0,31 | 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: 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 | ||||||
DEMIRE | ||||||
WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
A0XFSF | DE000A0XFSF0 | AG | 74,37 Mio € | 26.07.2006 | Halten | 9F2C2M23+JC |
PE 2025e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
0,00 | 8,91 | 0,00 | 6,16 | 0,24 | 1,83 | 0,95 |
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 |
21.11.2024 | 30.09.2024 | 30.09.2024 | 07.11.2024 | 30.09.2024 |
Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
-19,95% | -22,65% | -34,91% | -37,84% | +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.