Original-Research: 029 Group SE (von NuWays AG): HOLD
Original-Research: 029 Group SE - von NuWays AG
Einstufung von NuWays AG zu 029 Group SE
Unternehmen: 029 Group SE
ISIN: DE000A2LQ2D0
Anlass der Studie: Update
Empfehlung: HOLD
seit: 14.02.2024
Kursziel: 14.00
Kursziel auf Sicht von: 12 Monaten
Letzte Ratingänderung:
Analyst: Christian Sandherr
Portfolio update // NAV carried by key holding
Topic: While Conscious Good ceased operations, 029 sold one of its holdings, Emerald Stay for € 1.6m, a multiple of 2.7x on its invested capital. The group's NAV is now mainly carried by Limestone Capital and TRIP.
Conscious Good. CG was expected to launch a nootropics-based consumer product towards the end of last year. However, due to the chosen manufacturer filed for bankruptcy, the departure of the former CEO and challenging re-financing conditions, the company decided to cease operations at the beginning of February. As a result, we expect 029‘s total investment of € 4.9m to get written down.
It's 5.2% stake in Emerald Stay, which can be seen as an „AirBnB for luxury homes“, has been sold. The transaction is expected to generate roughly € 1.6m gross proceeds, reflecting a realized multiple on the FY23 book value of around 2.3x and 2.7x on the invested capital. This was carried by the recently strongly increasing number of vacation rentals on the platform (FY23e: +71% yoy), in our view.
Limestone Capital (85% of NAV, eNuW) seems well on track to expand its hotel portfolio. In fact, the company has just purchased a hotel in Madrid. Thanks to its ongoing funding round, Limestone should be able to grow to 20 hotels, operated by its own brand aethos, until the end of 2025e, in our view.
TRIP Drinks (9.5% of NAV, eNuW), UK’s leading CBD oils and drinks brand, is further progressing with its geographic expansion. In fact, the company should quickly be gaining traction in the US, allowing to triple sales to € 35-40m in FY23 (eNuW). With this development, TRIP should by now be worth notably more compared to its last funding round in August 2022 where it was valued at roughly € 105m, eNuW.
The company’s remaining holdings, namely hotelbird (3.9% of NAV, eNuW), Brother’s Bond (1.6% of NAV, eNuW), fjör (0.4% of NAV, eNuW), are all showing operational developments in line with expectations. Worth highlighting, hotelbird should reach cashflow profitability in FY24e.
Thanks to the proceeds, 029 should be able to either participate in upcoming follow-on transactions or increase the number of holdings. We reiterate our HOLD rating with a new € 14 PT (old: € 15) based on a sum-of-the-parts valuation (see page 2) with a 5% holding discount.
Die vollständige Analyse können Sie hier downloaden:
http://www.more-ir.de/d/28875.pdf
Die Analyse oder weiterführende Informationen zu dieser können Sie hier downloaden
www.nuways-ag.com/research.
Kontakt für Rückfragen
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 | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024e | 2025e | ||
| Sales1 | 0,00 | 0,01 | 0,00 | 0,00 | 0,05 | 0,00 | 0,00 | |
| EBITDA1,2 | 0,00 | 0,00 | -0,02 | -0,66 | -5,59 | 0,00 | 0,00 | |
| EBITDA-Margin3 | 0,00 | 0,00 | 0,00 | 0,00 | -11.180,00 | 0,00 | 0,00 | |
| EBIT1,4 | 0,00 | 0,00 | -0,02 | -0,66 | -5,59 | 0,00 | 0,00 | |
| EBIT-Margin5 | 0,00 | 0,00 | 0,00 | 0,00 | -11.180,00 | 0,00 | 0,00 | |
| Net Profit (Loss)1 | 0,00 | 0,00 | -0,02 | -0,66 | -5,62 | 0,00 | 0,00 | |
| Net-Margin6 | 0,00 | 0,00 | 0,00 | 0,00 | -11.240,00 | 0,00 | 0,00 | |
| Cashflow1,7 | 0,00 | 0,01 | -0,02 | -0,39 | -0,54 | 0,00 | 0,00 | |
| Earnings per share8 | 0,00 | 0,00 | 0,00 | -0,13 | -1,12 | -0,45 | -0,13 | |
| 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: Forvis Mazars
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 | ||||||
| 029 Group | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A2LQ2D | DE000A2LQ2D0 | SE | 76,50 Mio € | 10.08.2022 | 9F4MGCF3+VR | |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 0,00 | 33,22 | 0,00 | -33,48 | 4,89 | -141,93 | 1.663,04 |
|
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 |
| 10.06.2024 | 27.09.2024 | 24.04.2024 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -1,27% | +1,57% | -0,65% | -3,16% | +155,00% |
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
