Original-Research: DEMIRE AG (von NuWays AG): Buy
|
Original-Research: DEMIRE AG - from NuWays AG
Classification of NuWays AG to DEMIRE AG
Q3 results broadly in line as outlook remains muted / Chg. Yesterday, DEMIRE released Q3 results, which came in largely as expected on the top-line, but provided a beat on FFO. In detail: Q3 rental income declined 10% yoy to € 13.6m (eNuW: € 13.5m), reflecting the smaller asset base following several disposals as well as an inflated vacancy level of 17.4%. Positively, the company was able to stabilize and even slightly improve the NOI margin on a sequential basis (+1.2 pp vs H1), as it came in at 68.3%. In our view, this underlines effective cost control as well as the indexation impact, which partly offset the higher vacancy. Q3 FFO came in at € 3.4m, very much ahead of our estimated € 1.5m but still down 55% yoy. The sharp decline is mainly based on the lower rental income as well as increased interest payments following the refinancing of the corporate bond. Disciplined cost management on the other hand only partly offset those effects, resulting in a significantly reduced FFO margin of 24.8%. Guidance confirmed. Following the results, management confirmed the FY25 outlook of € 52-54m sales and € 5-7m FFO. Our estimates are positioned 12% above the upper end of the FFO range, considering the 9m FFO of € 8.3m, and even despite higher expected maintenance expenses in Q4, and slightly ahead of the rental income guidance, which would need additional disposals in our view. Disposals postponed. Management confirmed last week’s ad-hoc that planned asset sales have been postponed into 2026, as current market bids remain below acceptable price levels. As a result, the company will not repay the mandatory € 50m of the corporate bond this year, thus triggering the 3% penalty fee (eNuW: € 7.4m), which is however only partially P&L relevant in FY25 and only cash relevant at maturity. Yet, management struck a slightly optimistic tone, that the situation might ease going forward in order to provide another penalty payment in FY26. Overall, while the situation for DEMIRE remains challenging amid constrained financial and operating flexibility due to obligations connected to the bond refinancing framework, the company is still able to post solid operational performances visible in the stable NOI margin and FFO profitability. Against this backdrop, shares continue to trade at a substantial discount to the NAV of € 1.80 per share, which we regard as unjustified even in this situation. We hence confirm BUY with a new PT of € 1.00 (old: € 1.20) based on our NAV model. You can download the research here: demire-ag-2025-11-07-previewreview-en-c14bb For additional information visit our website: https://www.nuways-ag.com/research-feed 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. |
||||||||||||||||||||
2225670 07.11.2025 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 | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | ||
| Sales1 | 81,80 | 87,51 | 82,33 | 81,08 | 78,52 | 62,29 | 52,00 | |
| EBITDA1,2 | 155,97 | 34,88 | 105,92 | -62,65 | -168,05 | -40,86 | 0,00 | |
| EBITDA-Margin3 | 190,67 | 39,86 | 128,65 | -77,27 | -214,02 | -65,60 | 0,00 | |
| EBIT1,4 | 155,17 | 27,65 | 101,87 | -72,93 | -187,95 | -93,02 | 0,00 | |
| EBIT-Margin5 | 189,69 | 31,60 | 123,73 | -89,95 | -239,37 | -149,33 | 0,00 | |
| Net Profit (Loss)1 | 79,74 | 9,17 | 61,59 | -71,50 | -151,97 | -87,48 | 0,00 | |
| Net-Margin6 | 97,48 | 10,48 | 74,81 | -88,19 | -193,54 | -140,44 | 0,00 | |
| Cashflow1,7 | 45,84 | -24,10 | 65,22 | 48,00 | 40,71 | 34,52 | 0,00 | |
| Earnings per share8 | 0,70 | 0,08 | 0,55 | -0,62 | -1,39 | -0,82 | -0,16 | |
| Dividend per share8 | 0,54 | 0,62 | 0,31 | 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: 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 | 51,09 Mio € | 26.07.2006 | 9F2C2M23+JC | |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| -6,77 | 9,45 | -0,72 | -23,70 | 0,23 | 1,48 | 0,82 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 14.05.2025 | 08.05.2025 | 14.08.2025 | 06.11.2025 | 20.03.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -6,88% | -26,63% | -38,84% | -40,75% | +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
