Original-Research: THE NAGA GROUP AG (von NuWays AG): HOLD
Original-Research: THE NAGA GROUP AG - von NuWays AG
Einstufung von NuWays AG zu THE NAGA GROUP AG
Unternehmen: THE NAGA GROUP AG
ISIN: DE000A161NR7
Anlass der Studie: Update
Empfehlung: HOLD
seit: 17.01.2024
Kursziel: 1.20
Kursziel auf Sicht von: 12 Monaten
Letzte Ratingänderung:
Analyst: Frederik Jarchow
Strong FY23 prelims and merger with Capex.com; chg
Last week, NAGA reported preliminary FY23 figures that came stronger than expected. Further, the company has announced (at the end of 2023) a planned business combination with Capex.com. In detail:
- Sales came in at € 45.5m (-21% yoy), significantly above our estimates of € 38.1m. As Q4 trading activity of 95 trades per active customer (-14% qoq vs eNuW: 109), number of trades of 2.0m (-14% qoq vs eNuW: 2.4m) and number of active customers of 21k (1% qoq vs eNuW: 22k) are below our expectations, we assume that revenue per trade was rather stable at c. € 4.0 (eNuW), resulting in brokerage revenues of some € 8m. We assume that the remaining € 9m in Q4 were stemming from crypto trading revenues that we consider as one-off.
- EBITDA stood at € 7.0m (vs -13.7m in FY22 vs eNuW: € 4.3m), thanks to the strong topline as well as operational and marketing efficiency: Personnel and other operating expenses should have declined by 26% and 25% yoy to € 7.9m and € 4.6m (eNuW), while marketing expenses are down by 79% to € 5.9m resulting in the best ever gross customer acquisition cost of € 447 (-57% yoy).
Apart from that, NAGA announced the intention to join forces with capex.com – a fast growing multiasset broker with licenses in Europe and Abu Dhabi – through the contribution of all shares in the parent company of the Key Way Group into NAGA Group AG for c. 170m new NAGA shares that have to be newly issued. The joint Group plans to generate USD 250m in sales and generate 40% EBITDA margin by FY26e (vs USD 90m sales and USD 6m in FY23e). Management is expecting direct cost synergies of c. USD 10m, which seems reasonable. In order to finance the growth, the Capex.com CEO and future NAGA CEO Octavian Patrascu is expected to personally inject € 8.2m into the company via a convertible bond (zero coupon).
On the back of declining trading activity in Q4, we remain cautious looking into 2024, still expecting sales of € 41.8m and EBITDA of € 8.0m, not considering any one-offs. Synergy effects from the business combination as well as one-offs could provide further upside.
Reiterate HOLD with an unchanged PT of € 1.30 based on DCF. Please notice that we do not consider the business combination in our estimates until the deal is closed.
Die vollständige Analyse können Sie hier downloaden:
http://www.more-ir.de/d/28689.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 | 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
