LAIQON AG
ISIN: DE000A12UP29
WKN: A12UP2
07 May 2024 09:02AM

Original-Research: LAIQON AG (von NuWays AG): Kaufen

LAIQON AG · ISIN: DE000A12UP29 · EQS - Analysts
Country: Germany · Primary market: Germany · EQS NID: 19615

Original-Research: LAIQON AG - from NuWays AG

Classification of NuWays AG to LAIQON AG

Company Name: LAIQON AG
ISIN: DE000A12UP29

Reason for the research: Update
Recommendation: Kaufen
from: 07.05.2024
Target price: EUR 10.00
Target price on sight of: 12 Monaten
Last rating change:
Analyst: Henry Wendisch

Capital increase to secure further growth

On Saturday, LAIQON announced a cash capital increase in order to secure further growth and expects 85% of its 20/24 convertible bond holders to convert into equity by end of May.

The cash capital increase without subscription rights (up to 5.7% or 1.0m shares) priced at € 6.25 per share should yield up to € 6.25m of gross proceeds (eNuW: c. € 6m net proceeds), assuming a full subscription, and is directed at three initiatives:

(1) Investments into efficiency program (eNuW: € 1m) should not only smooth internal processes, but more importantly should decrease OPEX while service quality should increase at the same time. In our view, LAIQON's group wide Digital Asset Platform 4.0 (DAP 4.0) already serves as a key enabler for the group's synergies, but with further investments, we see additional synergy potential to be realized.

(2) Expansion and further development of white label partner cooperations and its sales force (eNuW: € 4m). In our view, this should enable LAIQON to scale its products and services and offer them to a broader customer base, further securing AuM and thus sales growth.

(3) Implementation of an information security management system (ISMS - ISO 27001), also called the 'banking standard', which should set LAIQON up for a new level of IT security and allows for intensified cooperation with customers and partners such as Union Investment (eNuW: € 1m).

Also, the last conversion window of the outstanding 20/24 convertible opened on May 3rd and should close on May 31st. Management expects a 85% conversion rate (20% already converted, 20% held by management and to be converted and 45% of other investors signalling a conversion), implying a casheffective debt repayment of only € 0.75m, but also some 670k of new shares to be issued at € 4.85.

The cash inflow from the capital increase and the limited cash outflow from the outstanding convertible, should give LAIQON enough maneuverability to execute on the strategic growth initiatives. More importantly, the fact that investors signal interest to subscribe to new shares at a 26% premium to current levels (capital increase) and that 85% of convertible holders will likely convert to equity, shows LAIQON's current undervaluation, in our view.

Thus, we reiterate our BUY recommendation with unchangend PT of € 10.00, based on DCF.

You can download the research here:
http://www.more-ir.de/d/29615.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 7,92 8,22 27,74 26,12 21,58 30,75 0,00
EBITDA1,2 -1,67 -9,68 6,96 4,61 -9,95 -4,69 0,00
EBITDA-Margin3 -21,09 -117,76 25,09 17,65 -46,11 -15,25 0,00
EBIT1,4 -1,78 -10,94 3,21 1,25 -14,66 -11,08 0,00
EBIT-Margin5 -22,48 -133,09 11,57 4,79 -67,93 -36,03 0,00
Net Profit (Loss)1 -1,53 -0,09 2,50 6,63 -10,54 -12,87 0,00
Net-Margin6 -19,32 -1,10 9,01 25,38 -48,84 -41,85 0,00
Cashflow1,7 -1,24 1,42 -0,95 19,96 -2,77 -10,74 0,00
Earnings per share8 -0,16 -0,01 -0,05 0,39 -0,67 -0,51 -0,35
Dividend per share8 0,00 0,00 0,00 0,00 0,00 0,00 0,00
Quelle: boersengefluester.de and Company information
Explanation

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: Baker Tilly

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
LAIQON
WKN ISIN Legal Type Marketcap IPO Recommendation Plus Code
A12UP2 DE000A12UP29 AG 107,81 Mio € 28.10.2005 Kaufen 9F5GH255+JM
* * *
PE 2025e PE 10Y-Ø BGFL-Ratio Shiller-PE PB PCF KUV
0,00 17,79 0,00 -73,91 1,58 -10,04 3,51
Dividends
Dividend '2022
in €
Dividend '2023
in €
Dividend '2024e
in €
Div.-Yield '2024e
in %
0,00 0,00 0,00 0,00%
Financial calendar
Annual General Meeting Q1-figures Q2-figures Q3-figures Annual press conference
28.08.2025 30.08.2024 31.03.2025
Performance
Distance 60-days-line Distance 200-days-line Performance YtD Performance 52 weeks IPO
Last Price (EoD)
-1,16%
5,10 €
ATH 50,94 €
+2,39% +3,76% -22,73% -21,05% -68,13%

Advertising is an important revenue channel for us. But we understand, that sometimes it becomes annoying. If you want to reduce the number of shown ADs just simply login to your useraccount and manage the settings from there. As registered user you get even more benefits.
          Qualitätsjournalismus · Made in Germany © 2024          
The news manufactory

Good luck with all your investments

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

Idea & concept: 3R Technologies   
boersengefluester.de GmbH Copyright © 2024 by Gereon Kruse #BGFL