Original-Research: 123fahrschule SE (von NuWays AG): Buy
|
Original-Research: 123fahrschule SE - from NuWays AG
Classification of NuWays AG to 123fahrschule SE
Improved profitability and strong CFO in Q3 123f published a strong set of preliminary Q3 results, showing continuous top-line growth as well as improved profitability. Q3 preliminary sales increased by 11% to € 5.7m (eNuW: € 5.6m), which should have been predominantly driven by the Private Customer segment (eNuW: € 4.5m). Moreover, the Driving Instructor Training segment should have continued to grow strongly to € 0.7m (eNuW: +50% yoy). On the other hand, the Professional Driver Education segment is seen to have declined again in Q3 (eNuW: € 0.5m; -18% yoy). Against this backdrop, Q3 adj. EBITDA significantly increased yoy to € 0.2m (flat in Q3 ’23), clearly demonstrating efficiency gains as well as operating leverage. Mind you, 123f imposed some accounting changes in the beginning of the year concerning build up of provisions, which is now made throughout the year instead of only once in December. Unadjusted EBITDA came in at € 0.1m. The clear highlight of the release, however, was the improved operating cash flow, which came in at € 0.6m, showing a further sequential improvement compared to the first two quarters (H1 CFO: € 0.9m). With a CFO in 9M ’24 of € 1.5m, 123f already achieved 4x the amount of the entire FY ’23 (€ 0.4m). Yet, FCF should still have been slightly negative following the ongoing investments into the company’s proprietary software solutions. Strategy 2027. In early November, management passed the new Strategy 2027 in reaction to the announced legislative changes, which are likely coming into effect in Q1 2026. Next to the obvious scale advantages of the return of online theory, 123f is going to focus on the practical training, which is going to receive a “digitalization boost” going forward driven by the comprehensive roll-out and further software development of the “digital driving instructor” in the simulator. According to CEO Polenske, this will enable 123f to reduce the price of a driver’s license by up to € 1,000, which should translate into massive market share gains in the company’s target regions. Thanks to the higher margin digital solutions and an expected reduction in vehicles and instructors, this should further allow for improving profitability. Regarding the necessary financing of these projects as well as the roll-out of simulators, management is currently considering raising further capital, i.e. in the way of a convertible with a volume of € 4-5m. Reiterate BUY with an unchanged PT of € 7.20 based on DCF. You can download the research here: http://www.more-ir.de/d/31213.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. |
||||||||||||||||||||
2024421 07.11.2024 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
