Original-Research: DEMIRE AG (von NuWays AG): Halten
Original-Research: DEMIRE AG - from NuWays AG
Classification of NuWays AG to DEMIRE AG
Company Name: DEMIRE AG
ISIN: DE000A0XFSF0
Reason for the research: Update
Recommendation: Halten
Target price: EUR 1.20
Target price on sight of: 12 months
Last rating change:
Analyst: Philipp Sennewald
DEMIRE reaches agreement with bondholders
Yesterday, DEMIRE released an ad-hoc stating that the company has reached an agreement with a group of bondholders (ad-hoc group), who represent the majority of the outstanding principal amount of the bond (€ 499m). It is aimed to close the agreement as soon as possible. Here are the key components of the agreement:
DEMIRE will perform a partial redemption of the bond at par to the tune of € 49.9m.
The maturity of the bond will be extended until 31 December 2027 at an increased 5% annual cash interest (prior: 1.875%) with an additional 1% PIK interest starting on 1 January 2027.
Moreover, it is currently intended that shortly after the early redemption of the € 49.9m, DEMIRE will launch a tender offer to all holders of the bond to repurchase a maximum of € 209.3m of the remaining principal at a maximum price of 76.25%. There are already backstop commitments provided by members of the ad-hoc group for a large part of the maximum amount. DEMIRE will pay all bondholders who participate in the backstop a fee of 5%. The total discount at full utilization would hence amount to € 39.3m.
In order to finance this, DEMIRE’s majority shareholder Apollo agreed to grant a shareholder loan of maximum € 100m but at least € 68.3m, which will be provided at arms’ length terms. The remainder of the required funds will be provided by DEMIRE’s existing cash funds.
On top of this, Apollo has undertaken measures allowing DEMIRE to free up additional liquidity, which is currently allocated to the development of certain property companies (up to € 120m). This could include a transfer of the respective entities into an entity controlled by Apollo.
The company also provided an asset disposal program comprising 17 assets (incl. LogPark) which should generate total net proceeds of € 220m (8% discount assumption) until 2026.
While it is most certainly good news that DEMIRE finally solved its refinancing issue, the agreement represents a great burden to the operating business of the company for the years to come.
We hence reiterate to HOLD at an unchanged PT of € 1.20 and further keep
our estimates unchanged
until the closing of the agreement.
You can download the research here:
http://www.more-ir.de/d/29985.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.
++++++++++
-------------------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 | 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
