Original-Research: 123fahrschule SE (von NuWays AG): BUY
|
Original-Research: 123fahrschule SE - from NuWays AG
Classification of NuWays AG to 123fahrschule SE
H1 prelims to show further operational improvements Next week,123fahrschule will report H1 figures. H1 sales are seen to increase by 6% yoy to € 11.1m (eNuW), which once again looks set to be predominantly driven by the Private Customer segment (eNuW: € 8.4m) thanks to the imposed price increases, while the number of private customer registrations should have remained rather stable. Moreover, we expect the Professional Driver Education with € 1.3m sales (+15% yoy; eNuW) the Driving Instructor Training segment with € 1.5m sales (+10% yoy; eNuW) to continue on its strong growth paths. However, EBITDA is seen to come in slightly softer yoy at € 0.1m (vs € 0.2m in H1’23), mainly due to a change in accounting, as the company is now building up provisions (i.e. vacation accruals) throughout the year instead of once a year in December. Adjusted for this effect, EBITDA should rather be in the region of € 0.5m (eNuW). Overall, we expect the release to fully underpin our investment case, although it should only fully unfold next year when the positive effects from online theory lessons looks set to materialize. In fact, c. 50% of theory lessons can be held online, which should save the time resources of driving instructors and hence increase efficiency. This should ultimately ramp-up returns and profitability. Moreover, 123f intends to further increase efficiency with the implementation of driving simulators, which allow learner drivers to complete up to 10 lessons in the future. According to management this should lead to significant scale effects as it increases the FTE per learner driver ratio. Through the acquisition of Foerst GmbH, 123f has additionally secured the sourcing of simulators. The company also plans to expand Foerst’s portfolio with its proprietary software elements in order to offer an improved product also to third party market participants as part of a rental model (not yet included in our model). Furthermore, one of 123f’s key USP’s remains its in-house instructor training (10% market share), which grants the company a significant competitive edge given an average age of instructors in Germany of around 55 years. Unlike 123f, many competitors face succession problems. In order to take advantage of the situation, the company thus plans to open another instructor training center in FY25, increasing the annual capacities by another 30%. Against this backdrop, the stock remains a BUY with an unchanged PT of € 7.20 based on DCF. You can download the research here: http://www.more-ir.de/d/30255.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. |
||||||||||||||||||
1949627 19.07.2024 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 | 1,40 | 3,90 | 4,27 | 7,76 | 16,67 | 20,61 | 0,00 | |
| EBITDA1,2 | -2,40 | -3,10 | -2,18 | -3,79 | -2,66 | -0,89 | 0,00 | |
| EBITDA-Margin3 | -171,43 | -79,49 | -51,05 | -48,84 | -15,96 | -4,32 | 0,00 | |
| EBIT1,4 | -2,60 | -3,30 | -2,86 | -5,74 | -5,63 | -4,31 | 0,00 | |
| EBIT-Margin5 | -185,71 | -84,62 | -66,98 | -73,97 | -33,77 | -20,91 | 0,00 | |
| Net Profit (Loss)1 | -2,04 | -2,89 | -1,99 | -4,48 | -4,38 | -3,91 | 0,00 | |
| Net-Margin6 | -145,71 | -74,10 | -46,60 | -57,73 | -26,28 | -18,97 | 0,00 | |
| Cashflow1,7 | -1,80 | -2,68 | 1,81 | -6,96 | -2,77 | 0,39 | 0,00 | |
| Earnings per share8 | -1,12 | -1,59 | -0,82 | -1,85 | -1,41 | -0,80 | -0,41 | |
| 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: Morison Köln
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 | ||||||
| 123fahrschule | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A2P4HL | DE000A2P4HL9 | SE | 13,78 Mio € | 14.10.2020 | Kaufen | 9F28WX69+F9 |
| PE 2025e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 0,00 | 0,00 | 0,00 | -2,17 | 0,84 | 35,62 | 0,67 |
|
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 |
| 06.05.2025 | 23.07.2024 | 06.11.2024 | 31.03.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -10,89% | -11,08% | +1,64% | +0,81% | +125,45% |
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
