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: Update
Empfehlung: HOLD
seit: 16.01.2024
Kursziel: 1.20
Kursziel auf Sicht von: 12 Monaten
Letzte Ratingänderung:
Analyst: Philipp Sennewald
LogPark finally sold + letting success to start crucial 2024
After the disposal of the LogPark in Leipzig to CommerzReal initially fell through in July 2023, DEMIRE has now found a new buyer, namely HIH Invest Real Estate. We estimate the purchase price, which was not disclosed, to be in the range of € 100-105m, hence being some 15% below the volume of the collapsed CommerzReal deal. As the property is encumbered with c. € 35m (eNuW) debt, the company will receive a net cash inflow of € 65-70m.
On top of this, DEMIRE has signed leases for c. 28k sqm with a total annualized rental income of € 3.4m at the end of 2023: (1) In Eschborn, the lease agreement with the Institute for Federal Real Estate for the buildings entire rental space of c. 18.9k sqm was extended for a period of five years. (2) The district of Breisgau-Hochschwarzwald expanded its rental space in Freiburg by 4.7k sqm (eNuW: € 0.7m additional annual rental income) in addition to a lease extension for c. 4.4k sqm. Both contracts run for eleven years.
Especially with the sale of the LogPark, DEMIRE is shoring up liquidity, which is urgently needed in light of the 2024 refinancing wall. As a quick reminder, the company has to refinance bank loans with a volume of € 170m as well as the corporate bond (€ 499 due in 10/24).
While the bank loans are seen to be prolonged at adjusted rates (eNuW: 4-5% vs current avg rate of 1.52% = c. € 5m extra cost p.a.), the refinancing of the bond, on the other hand, is somewhat more complicated. However, the company managed to bring a sufficient share of the bondholders (eNuW; >75% of bond volume) to the table to discuss possible refinancing options. While no solution has been presented yet, we expect news flow in that regard towards the end of Q1 at the latest. In our view, a prolongation of the bond at either an increased coupon (currently 1.875%) or at a higher nominal value appear as the most likely options.
Although uncertainty remains high, the cash inflow from the disposal as well as an easing interest rate environment following declining swap rates, the tide has turned a bit towards DEMIRE’s favor again, in our view.
Still, as visibility continues to be low regarding the outcome of the refinancing process, we reiterate our HOLD recommendation with an unchanged PT of € 1.20 based on NAV and DDM.
Die vollständige Analyse können Sie hier downloaden:
http://www.more-ir.de/d/28675.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
