Original-Research: DEMIRE AG (von NuWays AG): BUY
|
Original-Research: DEMIRE AG - from NuWays AG
Classification of NuWays AG to DEMIRE AG
Topic: Yesterday, DEMIRE upgraded its FY25 outlook following postponed disposals and stronger cost discipline. The shift of planned transactions into 2026 leads to a higher-than-expected portfolio size, resulting in increased rental income and FFO. In addition, operating and administrative costs were kept below plan, further supporting earnings. The update follows previous indications that the disposal pipeline was under review and several transactions remained delayed. Management now projects rental income at the upper end of the previous range of € 52-54m (eNuW: € 55m) and lifted the FFO I expectation to € 9-11m (old: € 5-7m; eNuW old/new: € 7.8m/€ 9.2m). This represents a material upgrade (+67% at mid-point for FFO) compared to the earlier guidance, which had assumed further meaningful disposals in H2’25 (eNuW: € 25-40m). The revised outlook is consistent with the latest quarterly trends as 9M FFO I already came in at € 8.3m. The postponement of asset sales means rental income remains supported by a higher asset base, partially offsetting the elevated vacancy (17.4% at 9M). While vacancy remains above the medium-term target (<10%), management reiterates that leasing progress and selective capex should support future occupancy. In fact, letting performance has also shown sequential improvements (112k sqm YTD). As previously discussed, the company needs to redeem € 50m of its corporate bond in ‘25 and ‘26 to avoid penalty fees under the refinancing agreement. The shift of disposals into 2026 means that this threshold will not be met this year, as communicated before, implying a 3% penalty. However, this is only partly P&L relevant in 2025 and cash-relevant only at maturity. The company continues to prepare 2026 disposals to meet the next threshold (eNuW: >€ 75m at ±0% BV discount). While the guidance upgrade shows that commercial real estate in B and C locations is still not a seller’s market (Q3 still deal volume still 70% below Q3’22 level), it also displays the resilience of DEMIRE’s cash generation despite refinancing constraints and elevated vacancy. Cost discipline continues to support margins even in this difficult environment, and the larger portfolio base provides temporary earnings relief until market conditions allow acceptable pricing for disposals. Shares remain deeply discounted currently trading 75% below the company’s NAV. We thus continue to recommend BUY, especially for investors focused on special situations, and keep our PT unchanged at € 1.00 based on our NAV model. You can download the research here: demireag20251205updateenecacc 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. |
||||||||||||||||||||
2240832 05.12.2025 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% | -42,71% | -42,34% | +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
