Original-Research: 123fahrschule SE (von NuWays AG): Kaufen
|
Original-Research: 123fahrschule SE - from NuWays AG
Classification of NuWays AG to 123fahrschule SE
Final H1 in line with prelims; Capital increase to fuel growth Topic: 123fahrschule released its final H1 ’23 report, which was in line with the preliminary figures communicated in July. Further, the company announced the intention to resolve on another capital increase in order to facilitate the strategic expansion of the branch network. Here are the key takeaways: H1 sales came in at € 11.1m (prelims: € 11.0m), implying a 5.9% yoy increase. The main revenue driver again was the private customer segment, which recorded sales of € 8.5m (eNuW: € 8.4m), up 6% yoy, on the base of increased registrations (+4.5%) as well as price increases. Notably, the driving instructor training segment grew sales by 22.6% to € 1.6m (eNuW: € 1.5m). On the other side, sales in the professional driver education segment showed a 14.6% yoy decline to € 1.0m (eNuW: € 1.3m). Despite this, H1 EBITDA saw a slight decline, coming in at € 0.1m (vs € 0.2m in H1 ’23), which was however 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, EBITDA amounted to € 0.5m. Against this backdrop, management also provided an outlook for FY ‘24e, targeting clearly positive EBITDA (eNuW: € 0.4m). Next to the continuous expansions of the branch network, the newly acquired Forest GmbH (simulator provider) is seen to contribute to this and compensate for the seasonally weak Christmas period. Moreover, the company announced last week the intention to resolve on another cash capital increase. In detail, management intends to issue up to 430k new shares at a price of € 2.30 per share in a private placement. The issue proceeds of around € 1m are to be used for expansion in Berlin, Hamburg and Cologne. Overall, management targets 20 new locations until FY ‘25e with an average revenue per location of € 500k, which shall all be equipped with simulators as well. According to the pending regulation changes, learner drivers will in future be able to complete up to 10 lessons on a driving simulator, leading to significant scale effects as this increases the FTE per learner driver ratio. Through the acquisition of Foerst, 123f has also secured the sourcing of the simulators. Next to this, the company’s in-house instructor training (10% market share) grants a substantial competitive edge given the average age of instructor in Germany of c. 55 years. Unlike 123f, many competitors are going to face succession problems going forward, which should also open up the opportunity for some lucky-buys. 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/30969.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. |
||||||||||||||||||||
1999065 01.10.2024 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
