Original-Research: DEMIRE AG (von NuWays AG): HOLD
Original-Research: DEMIRE AG - von NuWays AG
Einstufung von NuWays AG zu DEMIRE AG
Unternehmen: DEMIRE AG
ISIN: DE000A0XFSF0
Anlass der Studie: Q3 Review
Empfehlung: HOLD
seit: 10.11.2023
Kursziel: € 1,20
Kursziel auf Sicht von: 12 Monaten
Letzte Ratingänderung:
Analyst: Philipp Sennewald
Solid Q3 but no refinancing solution yet; chg.
Yesterday, DEMIRE released a solid set of Q3 results, showing a slightly reduced rental income and FFO. Q3 rental income decreased 7% yoy to € 19m (eNuW: € 19m) as index related rent increases (c. 50% of the portfolio's rents increased since 01/23) could not fully compensate for a decreased asset base and the increased vacancy rate of 12.6% (vs 9.5% at FY22) following the departures of Barmer in Dusseldorf and Galeria Karstadt Kaufhof in Celle during the quarter. Q3 FFO decreased by 21% yoy to € 8.6m (eNuW: € 9.1m) due to increased current income tax expenses resulting from, among other, partially used up losses carried forward in some SPVs.
On this basis, management confirmed the FY guidance of € 74.5-76.5m sales and € 33-35m FFO. However, given rental income of € 59.9m after 9M and annualized contractual rents of € 77.1m, we do expect the company to “outperform” its top-line guidance, as we remain conservative regarding further disposals in the course of Q4. Still, the FFO guidance looks fair and should be reached by the company (eNuW: € 34m).
Besides the release, management was not able to provide an update on the refinancing of the 2024 maturities. However, the company stated that the dialogue with the holders of the corporate bond (€ 499m due in 10/24) has been intensified in recent weeks to create a solution for the refinancing, which can be seen as a positive sign. Although we do not take part in speculations, the most likely option seems to be a prolongation at either an increased coupon or at a higher nominal value. In addition to the bond, there is also € 170m in bank debt maturing next year. Here, the company is also in advanced talks with banks and made a confident impression on the progress.
In order to be well positioned to cope with the refinancing wall and to shore up liquidity, management remained confident on the disposal of the LogPark (eNuW: closing in H1’24e) as well as several smaller properties (€ 20-40m). Overall, the company signed LOIs for € 266m worth of properties, which are currently held for sale.
In light of the continued high uncertainty coupled with de facto no visibility on the outcome of the refinancing process, we remain on the sidelines and reiterate our HOLD recommendation with a new PT of € 1.20 (old: € 1.80) based on NAV and DDM.
Die vollständige Analyse können Sie hier downloaden:
http://www.more-ir.de/d/28217.pdf
Die Analyse oder weiterführende Informationen zu dieser können Sie hier downloaden
www.nuways-ag.com/research.
Kontakt für Rückfragen
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.
++++++++++
-------------------übermittelt durch die EQS Group AG.-------------------
Für den Inhalt der Mitteilung bzw. Research ist alleine der Herausgeber bzw. Ersteller der Studie verantwortlich. Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte.
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
