Original-Research: Westwing Group (von NuWays AG): Kaufen
Original-Research: Westwing Group - from NuWays AG
Classification of NuWays AG to Westwing Group
Company Name: Westwing Group
ISIN: DE000A2N4H07
Reason for the research: Update
Recommendation: Kaufen
from: 02.04.2024
Target price: EUR 18.00
Target price on sight of: 12 Monaten
Last rating change:
Analyst: Mark-Hendrik Schüssler
Solid FY figures but muted 2024 outlook; est. & PT chg.
Westwing released solid final Q4 results in line with prelims but issued a mixed FY24e outlook. Sales are expected to develop within a range of -3% to +4% yoy in FY 24e, implying a 0.5% yoy sales increase at mid-point to € 415-445m (eNuW old: € 460m, eNuW new: € 442m). The guidance reflects (1) a strategic adjustment of the product offering in Spain and Italy to enhance future scalability (low to mid singledigit percentage impact) which will likely weigh on H2'24 sales and (2) ongoing challenges in the home & living market as consumers continue to hold back on higher-value products such as furniture (more pronounced effect in DACH than International).
On a positive note, Westwing has seen healthy GMV growth in Q1'24 of 6% yoy, implying a favorable development in the number of active customers and basket size after the company had already witnessed a sequential growth in active customers in H2'23 (+2% yoy) and strong LTM GMV per customer in Q4 of € 377 (+4% yoy). Furthermore, the company is on track to enter the Portuguese market in 2024 with further regional expansions planned for 2025, all of which are expected to be managed from HQ and served by its central logistics unit to achieve maximum scale effects.
Adj. EBITDA is seen to come in at € 14m to € 24m (eNuW old: € 26m, eCons new: € 23.7m) with a margin of 3.1% to 5.8% (eNuW old: 5.6%, eNuW new: 5.4%), carried by a favorable product mix (i.e. higher private label share, +6ppts yoy to 47% of GMV in FY23) and reduced fulfilment and G&A expenses due to cost savings (i.e. consolidation of logistics and warehouses; fulfiment -4.4% yoy and G&A -8.2% yoy). However, the company’s transition to a SaaS-based tech platform along with its restructuring efforts in Spain and Italy should temporarily weigh on EBIT (eNuW: -5% yoy) and FCF (c. € 10-15m cash impact), likely bringing FCF close to break-even in FY24 (eNuW: € 0.3m).
In sum, while it looks like 2024 will be another challenging year, we remain convinced of Westwing’s promising long-term prospects driven by the structural shift towards e-commerce and its unique positioning in the European Home & Living market. Having a healthy balance sheet with a sizable net cash position of € 82m and trading at ~8x EV/EBITDA 24e, Westwing offers both downside protection and a splendid opportunity to disproportionately profit from an eventual recovery of the Home & Living market. BUY, PT € 18.00 (old: € 19.00), based on DCF.
You can download the research here:
http://www.more-ir.de/d/29285.pdf
For additional information visit our website
www.nuways-ag.com/research.
Contact for questions
Die Analyse oder weiterführende Informationen zu dieser können Sie hier downloaden: www.nuways-ag.com/research.
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 | 253,90 | 267,30 | 432,90 | 522,50 | 430,80 | 428,60 | 440,00 | |
| EBITDA1,2 | -12,30 | -25,70 | 42,00 | 34,10 | -9,40 | 11,40 | 15,00 | |
| EBITDA-Margin3 | -4,84 | -9,62 | 9,70 | 6,53 | -2,18 | 2,66 | 3,41 | |
| EBIT1,4 | -19,50 | -34,20 | 31,40 | 21,10 | -27,40 | -8,40 | -2,00 | |
| EBIT-Margin5 | -7,68 | -12,80 | 7,25 | 4,04 | -6,36 | -1,96 | -0,46 | |
| Net Profit (Loss)1 | -2,30 | -39,00 | 29,80 | 12,00 | -32,40 | -12,40 | -3,50 | |
| Net-Margin6 | -0,91 | -14,59 | 6,88 | 2,30 | -7,52 | -2,89 | -0,80 | |
| Cashflow1,7 | -9,50 | -13,30 | 47,80 | 29,80 | -10,20 | 33,30 | 0,00 | |
| Earnings per share8 | -0,15 | -1,85 | 1,38 | 0,55 | -1,51 | -0,61 | -0,17 | |
| 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: PricewaterhouseCoopers
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 | ||||||
| Westwing Group | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A2N4H0 | DE000A2N4H07 | SE | 150,51 Mio € | 09.10.2018 | - | 8FWH5GPV+QM |
| PE 2025e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 55,38 | 32,13 | 1,72 | -9,13 | 1,85 | 4,52 | 0,35 |
|
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 |
| 17.06.2025 | 08.05.2025 | 07.08.2025 | 07.11.2024 | 27.03.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -5,18% | -7,68% | -18,55% | -17,34% | -72,31% |
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
