Original-Research: tonies SE (von NuWays AG): Buy
|
Original-Research: tonies SE - from NuWays AG
Classification of NuWays AG to tonies SE
tonies released a solid set of Q2 results but were impacted by growth investments in light of the launch of TB2. In detail: Q2 sales grew by 16% yoy to € 79m. Regionally, North America grew by 14% yoy to € 31m (39% of group sales), whereas Rest of World maintained its strong momentum and grew by 74% yoy to € 16m (21% of group sales) especially driven by France, UK, Australia and New Zealand while DACH remained flat yoy at € 32m (40% of group sales). On a product group level, sales from tonies grew by +22% yoy to € 60m on the back of 7% more units sold and a 14% higher ASP of € 10.03, mainly thanks to price increases in the USA since May 2025. On the other hand, the sales from tonieboxes declined by 14% yoy to € 15.8m with ASP flat yoy and 14% less units sold, as retailers have reduced inventory build up in anticipation of TB2. On an H1 basis, which includes are more detailed profitability picture, gross profit after licensing costs grew faster than sales by 29% yoy to € 104m (58.8% margin, up 4.1pp yoy) mainly thanks to lower relative COGS (-3.6pp yoy sales ratio), but also due a better mix effect affecting licensing costs (-0.4pp yoy). This effect is a result of the aforementioned growth of tonies and decline of tonieboxes, as tonies in general carry a much higher gross margin than tonieboxes but also benefitted from the price increase (as of May 1st in the US). Consequently, contribution profit expanded drastically by 38% yoy to € 76m (42.9% margin, up 5.6pp yoy) on the back of further logistic efficiency gains due to better scale. On the other hand, adj. EBITDA was nonetheless impacted by higher personell costs (+27% yoy; 18.9% sales ratio, up 1pp yoy) which led to an adj. EBITDA of at € 3.8m (-4% yoy; 2.1% margin, down 0.5pp yoy). This should stem mainly from the personnel ramp up and incurred development costs of TB2. Following more tariff clarity, tonies issued a FY 25 guidance. Sales are expected to grow by more than 25% yoy (before FX) to above € 600m. Thereof, NA should grow by 30% yoy. Adj. EBITDA margin is seen between 6.5-8.5% in FY'25e. A key highlight was launch of the “Toniebox 2” (TB2). Many new features (e.g. “Tonieplay”, sleep timer, sun alarm, …) are aimed to increase usage by adding interactivity to the linear audio, thus increase lock in effects and platform loyalty, which creates the basis for higher recurring revenues. Moreover, TB2 doubles the addressable market by expanding the age-group to 1-9 (prev. 3-7 with TB1) in two ways: (1) the new “My First Tonies” are especially designed and approved for toddlers, giving parents an earlier touchpoint to get to know the tonies ecosystem and build trust with the brand and (2) the interactive audio and games-like features of “Tonieplay” (that only work on the TB2) gives parents in today’s tech saturated childhoods an opportunity to have a screen-free toy until the age of 9+, for which age group screen-based toys are still not healthy. All in all, TB2 is seen as the largest product innovation since the start in 2016, creates strong up- and cross-selling opportunities and should thus play an important role of continuing tonies’ growth ahead. Against this backdrop, we recommend to BUY with a PT of € 11.00, based on DCF. You can download the research here: tonies-se-2025-08-29-previewreview-en-82779 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. |
||||||||||||||||||||
2190414 29.08.2025 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 | 101,65 | 136,75 | 187,97 | 258,28 | 360,95 | 480,55 | 600,00 | |
| EBITDA1,2 | -6,31 | -2,09 | -247,35 | -34,75 | 8,70 | 33,46 | 50,00 | |
| EBITDA-Margin3 | -6,21 | -1,53 | -131,59 | -13,45 | 2,41 | 6,96 | 8,33 | |
| EBIT1,4 | -7,68 | -29,35 | -261,55 | -53,16 | -10,78 | 12,70 | 28,00 | |
| EBIT-Margin5 | -7,56 | -21,46 | -139,15 | -20,58 | -2,99 | 2,64 | 4,67 | |
| Net Profit (Loss)1 | -5,78 | -34,44 | -241,14 | -31,66 | -11,81 | 13,08 | 17,00 | |
| Net-Margin6 | -5,69 | -25,19 | -128,29 | -12,26 | -3,27 | 2,72 | 2,83 | |
| Cashflow1,7 | 2,19 | 3,58 | -26,43 | -74,38 | 8,14 | 47,16 | 39,00 | |
| Earnings per share8 | -0,05 | -0,30 | -5,02 | -0,32 | -0,10 | 0,10 | 0,14 | |
| 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: Forvis Mazars
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 | ||||||
| Tonies | ||||||
| WKN | ISIN | Legal Type | Marketcap | IPO | Recommendation | Plus Code |
| A3CM2W | LU2333563281 | SE | 1.221,54 Mio € | 30.04.2021 | Halten | 9F386QCP+M6 |
| PE 2026e | PE 10Y-Ø | BGFL-Ratio | Shiller-PE | PB | PCF | KUV |
| 38,52 | 0,00 | 0,00 | -107,00 | 3,53 | 25,90 | 2,54 |
|
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 |
| 28.05.2025 | 15.05.2025 | 21.08.2025 | 13.11.2025 | 10.04.2025 |
| Distance 60-days-line | Distance 200-days-line | Performance YtD | Performance 52 weeks | IPO |
| +17,09% | +45,07% | +28,07% | +24,01% | -24,80% |
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
