Original-Research: THE NAGA GROUP AG (von NuWays AG): BUY
|
Original-Research: THE NAGA GROUP AG - from NuWays AG
Classification of NuWays AG to THE NAGA GROUP AG
Partnership with BVB to increase reach Topic: NAGA recently entered into a sponsoring partnership with Borussia Dortmund for the current and upcoming Bundesliga season. In detail: Having entered into this cooperation, NAGA is now one of the official partner of BVB. With that, NAGA received exclusive rights to use the team’s BVB partner logo on multiple markets, and the rights to use club players’ image in branding materials. Additionally, NAGA’s brand will be present on the LED advertising boards at home matches on Borussia’s stadium Signal Iduna Park. With that, NAGA intends to power-up its brand awareness in Germany, which is it most important core market and attract new target groups. As BVB is also playing Champions League, the cooperation should additionally increase brand awareness in other important global regions. In our view, this is a sensible sponsoring partnership as BVB has not only a huge global fan community but is also enjoying high sympathy ratings from fans of other clubs. The price per year is expected to be rather moderate with below € 1m (eNuW) and should be already considered in the marketing budget for this and next year. In a bigger picture, the cooperation with BVB is just another piece that is paving the way towards the vision for 2026 of USD 250m in sales and 40% EBITDA. While we consider this vision as rather optimistic, the past has already shown that an incremental positive change in the sentiment could have an enormous effect on the P&L of NAGA. The leverage of the joint Group could even scale this effect. Still, in our base case scenario we conservatively only anticipating € 90m in sales and an EBITDA of € 19m (22% EBITDA margin), leaving room for positive surprises. Looking into 2024, estimated 15.9m transactions on the back of a slowly revitalizing retail brokerage space should lift sales to € 71.8m, assuming an avg revenue per trade of € 5.0. Synergy effects and ongoing disciplined spending are expected to additionally drive EBITDA that we see at € 11.5m. Overall, the revitalization of customer activity in the brokerage space, paired with cross-selling and synergy effects arising from the merger should fuel NAGA´s growth. Details on the growth plan will be presented during our roundtable, today at 10am CEST. BUY with an unchanged PT of € 1.20 based on DCF You can download the research here: http://www.more-ir.de/d/30819.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. ++++++++++
The EQS Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. |
||||||||||||||||||
1991057 19.09.2024 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 | ||||||||
| 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | ||
| Sales1 | 16,12 | 7,62 | 24,35 | 52,88 | 57,60 | 39,73 | 80,00 | |
| EBITDA1,2 | 0,27 | -9,17 | 4,50 | -4,20 | -13,73 | 8,45 | 11,00 | |
| EBITDA-Margin3 | 1,68 | -120,34 | 18,48 | -7,94 | -23,84 | 21,27 | 13,75 | |
| EBIT1,4 | -4,82 | -12,18 | 0,94 | -9,55 | -36,86 | -57,59 | 1,50 | |
| EBIT-Margin5 | -29,90 | -159,84 | 3,86 | -18,06 | -63,99 | -144,95 | 1,88 | |
| Net Profit (Loss)1 | -4,10 | -13,38 | 0,17 | -10,76 | -44,25 | -60,97 | -0,90 | |
| Net-Margin6 | -25,43 | -175,59 | 0,70 | -20,35 | -76,82 | -153,46 | -1,13 | |
| Cashflow1,7 | -2,93 | -2,40 | 1,61 | -12,90 | -14,52 | -0,91 | 1,80 | |
| Earnings per share8 | -0,10 | -0,30 | -0,01 | -0,23 | -0,82 | -1,13 | -0,02 | |
| Dividend per share8 | 0,00 | 0,00 | 0,00 | 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: MSW
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 | ||||||
| Naga Group | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A161NR | DE000A161NR7 | AG | 161,56 Mio € | 10.07.2017 | 9F5FHX3Q+82 | |
| PE 2025e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 0,00 | 1,72 | 0,00 | -2,26 | 3,27 | -177,15 | 4,07 |
|
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 |
| 30.08.2024 | 30.10.2024 | 28.06.2024 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -10,28% | -14,15% | -33,08% | -36,07% | -72,46% |
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
