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
Final FY24 above prelims // Solid Q1 figures; chg Last week, NAGA reported final FY24 figures that came in slightly above prelims on top and bottom line.Further, the company reported preliminary Q1 figures.
After the transition year 2024 that was mainly characterized by integration, automation and efficiency processes, NAGA restarted its growth engine in 2025. First measures such as the cooperation with BVB and Mike Tyson were already taken in Q4´24 and Q1´25. First effects on the topline were already visible in Q1 figures:
In order to fuel topline growth, NAGA is expected to further ramp-up marketing expenses (according to the guidance by >50% yoy in FY25e and another 18% yoy to € 39m in FY26e). As a result, management is expecting topline growth of 19% to € 74m in FY25 (eNuW: € 77.3m) and another 32% to € 97.8m in FY26 (vs eNuW: € 92.7m). Thanks to expected further synergies, efficiency and scale effects, EBITDA should increase to € 12.5m in FY25 (vs eNuW: € 12.4m) and € 27.6m in FY26 (vs eNuW: € 19.1m) implying margins of 17% and 28%. With Q1 figures the company delivered a solid start into the year. Nevertheless, it needs further sequential improvement to achieve the guidance. We are convinced that the management took the right measures and see the company on track to deliver. BUY with an unchanged PT of € 1.20 based on DCF. You can download the research here: http://www.more-ir.de/d/32830.pdf For additional information visit our website: https://www.nuways-ag.com/research-feed 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. |
||||||||||||||||||||
2153434 11.06.2025 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 | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | ||
| Sales1 | 7,62 | 24,35 | 52,88 | 57,60 | 39,73 | 63,18 | 70,50 | |
| EBITDA1,2 | -9,17 | 4,50 | -4,20 | -13,73 | 8,45 | 8,34 | 12,50 | |
| EBITDA-Margin3 | -120,34 | 18,48 | -7,94 | -23,84 | 21,27 | 13,20 | 17,73 | |
| EBIT1,4 | -12,18 | 0,94 | -9,55 | -36,86 | -57,59 | -3,74 | 1,50 | |
| EBIT-Margin5 | -159,84 | 3,86 | -18,06 | -63,99 | -144,95 | -5,92 | 2,13 | |
| Net Profit (Loss)1 | -13,38 | 0,17 | -10,76 | -44,25 | -60,97 | -6,76 | -1,70 | |
| Net-Margin6 | -175,59 | 0,70 | -20,35 | -76,82 | -153,46 | -10,70 | -2,41 | |
| Cashflow1,7 | -2,40 | 1,61 | -12,90 | -14,52 | -0,91 | 2,62 | 7,00 | |
| Earnings per share8 | -0,30 | -0,01 | -0,23 | -0,82 | -1,13 | -0,03 | -0,01 | |
| 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 | 101,03 Mio € | 10.07.2017 | Halten | 9F5FHX3Q+82 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 21,70 | 0,00 | 0,00 | -1,37 | 1,19 | 38,59 | 1,60 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 25.07.2025 | 22.05.2025 | 02.10.2025 | 06.06.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -23,05% | -29,32% | -38,20% | -39,23% | -83,08% |
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
