Original-Research: 123fahrschule SE (von NuWays AG): BUY
|
Original-Research: 123fahrschule SE - from NuWays AG
Classification of NuWays AG to 123fahrschule SE
H1 prelims broadly in line / profitability improves strongly H1’25p sales increased by 17% yoy to € 12.9m (eNuW: € 13.4m). A main contributor was again the driver training for cars and motorcycles, which should have already been supported by the opening of new branches, which started in H2’24. A further positive impact came from the new simulator business (via acquisition of Foerst GmbH in FY24), where the company was able to win a major contract in the first quarter (€ 1m sales). This also provided a strong foundation for significant bottom-line improvements. H1’25p EBITDA almost doubled to € 1.0m (compared to adj. EBITDA in H1’24), which is in line with our estimates. This implies a 7.6% EBITDA margin - a 3.1pp yoy improvement. In our view, this shows that the efficiency measures that were imposed by management over the past two years are bearing fruit and that scalability finally starts to kick in. Against this backdrop, management confirmed the positive outlook for the FY25. Mind you, that the initial guidance put out in January is targeting sales of € 28-30m (eNuW: € 28.7m) and EBITDA of € 1.5-2.5m (eNuW: € 2.5m). While the bottom-line target should be easily achieved, the top-line guidance appears ambitious (32% implied H2 sales growth at low end) but achievable in our view. Mind you, that the newly opened branches were still largely in the ramp-up stage during H1, which is why we regard a further acceleration of growth in H2 as feasible. Despite the positive development, management also stated that domestic driving simulator business is developing not to the extent that was expected at the beginning of the year, which is likely due to a wait-and-see approach by customers as draft legislation concerning the digitilisation of driver training has not been published yet - contrary to industry expectations. It can thus be assumed that once the draft is out, there will be a catch-up effect. Yet, the case remains fully intact, which is visible in the preliminary results but especially in light of the upcoming legislation changes in early 2026 (online theory & driving simulators). In fact, we regard 123f as the main beneficiary based on its strategic positioning. Reiterate BUY with an unchanged € 7.90 PT based on DCF. You can download the research here: 123fahrschule-se-2025-08-14-previewreview-en-3d598 For additional information visit our website: https://www.nuways-ag.com/research-feed 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. |
||||||||||||||||||||
2183808 14.08.2025 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 | ||||||||
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025e | ||
| Sales1 | 3,90 | 4,27 | 7,76 | 16,67 | 20,61 | 22,51 | 25,50 | |
| EBITDA1,2 | -3,10 | -2,18 | -3,79 | -2,66 | -0,89 | 0,53 | 0,58 | |
| EBITDA-Margin3 | -79,49 | -51,05 | -48,84 | -15,96 | -4,32 | 2,36 | 2,28 | |
| EBIT1,4 | -3,30 | -2,86 | -5,74 | -5,63 | -4,31 | -3,22 | -2,60 | |
| EBIT-Margin5 | -84,62 | -66,98 | -73,97 | -33,77 | -20,91 | -14,31 | -10,20 | |
| Net Profit (Loss)1 | -2,89 | -1,99 | -4,48 | -4,38 | -3,91 | -7,03 | -3,80 | |
| Net-Margin6 | -74,10 | -46,60 | -57,73 | -26,28 | -18,97 | -31,23 | -14,90 | |
| Cashflow1,7 | -2,68 | 1,81 | -6,96 | -2,77 | 0,39 | 1,28 | 0,00 | |
| Earnings per share8 | -1,59 | -0,82 | -1,85 | -1,41 | -0,80 | -1,26 | -0,68 | |
| 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 | 17,79 Mio € | 14.10.2020 | Halten | 9F28WX69+F9 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| -45,71 | 0,00 | 0,00 | -2,80 | 1,57 | 13,87 | 0,79 |
|
Dividend '2023 in € |
Dividend '2024 in € |
Dividend '2025e in € |
Div.-Yield '2025e in % |
| 0,00 | 0,00 | 0,00 | 0,00% |
| Annual General Meeting | Q1-figures | Q2-figures | Q3-figures | Annual press conference |
| 06.05.2025 | 28.04.2025 | 10.09.2025 | 06.11.2024 | 25.03.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| -6,51% | -5,35% | +33,33% | +46,79% | +190,91% |
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
