Original-Research: DEMIRE AG (von NuWays AG): Buy
|
Original-Research: DEMIRE AG - from NuWays AG
Classification of NuWays AG to DEMIRE AG
Refinancing finalized – Full focus on operations Yesterday, DMRE announced that the company had successfully the terms and maturity of its corporate bond in a procedure under the German Bond Act. This comes after in the beginning of September, bondholders representing more than 90% of the aggregate outstanding principal amount of the bond agreed to the amendment and extension of the bond. The technical implementation has now taken place and the bond under the new conditions is already tradeable again on the Luxembourg Stock Exchange. As agreed upon, DMRE repaid € 49.9m (10% of outstanding amount) at par on 22nd October. Further, the company repaid € 4.6m below par as part of a tender offer process. In addition to this, € 190.8 were also repurchased below par (76.25%) and cancelled following the communicated backstop agreement. On top of this, management aims to repurchase a further amount of € 1.3m on the basis of the backstop agreement soon. With this, DMRE already redeemed € 245.3m, reducing the outstanding volume to € 254m. In the process, the company made use of a shareholder loan by Apollo to the tune of € 92.9m. Mind you, the maturity of the bond was extended to 2027 at an increased interest rate of 5%. Yet, management is incentivized to reduce the volume further going forward, given penalty fees of 3% if the bond is not reduced by another € 50m until YE ’25 as well as 2% if it has not been reduced by € 50m until YE ‘26. Moreover, a PIK interest of 3% will kick in starting FY ’27. On this basis, we expect DMRE to dispose further assets in order to shore up liquidity. Management is confident to close 3 deals until YE ’24 und dispose overall € 50m until FY ‘25e. Besides this, the company received positive news regarding the rating of its bond, which Moody’s upgraded to Caa2 while changing the outlook to stable. 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. +++ For further information on the company’s strategy following the refinancing, there will be a roundtable discussion with CFO Tim Brückner on Wednesday at 11:00 a.m. (LINK) +++ You can download the research here: http://www.more-ir.de/d/31279.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. |
||||||||||||||||||||
2027521 12.11.2024 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.
Contact
