11.11.2019 Media and Games Invest plc  MT0000580101

Original-Research: Media and Games Invest plc (von GBC AG): BUY


Original-Research: Media and Games Invest plc - von GBC AG

Einstufung von GBC AG zu Media and Games Invest plc

Unternehmen: Media and Games Invest plc ISIN: MT0000580101

Anlass der Studie: Researchstudie (Initial Coverage) Empfehlung: BUY
Kursziel: 1.90 EUR
Kursziel auf Sicht von: 31.12.2020
Letzte Ratingänderung:
Analyst: Dario Maugeri, Cosmin Filker

Dynamic and profitable investment group within the synergetic gaming and media sectors

Media and Games Invest plc (formerly Blockescence plc) was created in May 2018 as a result of a business focus change from real estate to the current game and media segment. As a result of the new orientation, the group acquired a controlling stake in the gaming publishing platform gamigo AG. At the same time, the media sector was gradually strengthened, with a focus on social media and digital influencers companies.

Under the brand gamigo AG, there are grouped several titles (e.g. Fiesta, Desert Operations or Trove) which have recorded a long lifetime among users and a high conversion rate from users to paying customers. The latter is a significant metric in free-to-play games where revenues are generated from the sales of in-game virtual items and micro-transactions. In order to expand the business in the high-value U.S. market, gamigo acquired first the assets of Trion Worlds Inc. in October 2018 (i.e. the titles Trove, Rift, Defiance and ArcheAge) and then the casual games publisher WildTangent Inc. As usual for a technology company, the acquisitions led to a sharp increase in intangible assets, which turned to EUR 38.84m (previous year: EUR 18.13m) at the end of 2018.

Integrations and synergistic effects led to a higher level of profitability for gamigo AG in the first six months of 2019. A key metric in our financial analysis was the EBITDA margin, which was up to 29.3% in H1/2019 (from the previous 24.3%). In order to finance the growth, bonds with an outstanding volume of around EUR 55m have been issued: a) EUR 50m on gamigo level with a coupon of 7.75% and above the 3-month EURIBOR; b) a EUR 5m bond on MGI level with a coupon of 7.00%. However alone with its operating cash flows (around EUR 10.5m in 2018) gamigo was able to face acquisitions costs for the mentioned US assets.

The group MGI plc also carried out important acquisitions in digital media. The acquisitions strengthened the offer in business intelligence such as data and performance analysis and in social media marketing services such as influencers or YouTube campaigns. Therefore, synergies are expected in customer acquisitions, user performance analyses or offering video games advertising space (e.g. in-game advertising) aimed at a wider panel of potential clients.

The market for in-game virtual items has improved substantially in the last few years. According to the agency 'game', the in-game purchase sector improved by 28% from 2017 to 2018 in Germany. Video games are used almost equally among the different age cohorts in the country, with those 50 years old having the largest share. In free-to-play games, however, sales lie in making virtual items important to get new contents or having more of a chance to win the game, pushing purchase of goods and thus increasing the payment made per player.

In Q2 2019 gamigo recorded an increase in monthly active users of 149% (1.3m vs. 0.5m) accompanied by an increase of +1.1% in average monthly spending per player to EUR 46.1. Basis for our organic growth assumptions are the game updates, the launch of new games along with the social media advertising services. We have forecasted revenues of EUR 74.46m in 2019 and EUR 90,96m in 2020. Under our DCF valuation model, we have calculated a stock price target of EUR 1.90, and the rating is BUY.

Die vollständige Analyse können Sie hier downloaden: http://www.more-ir.de/d/19321.pdf

Kontakt für Rückfragen
Jörg Grunwald
Halderstraße 27
86150 Augsburg
0821 / 241133 0
Offenlegung möglicher Interessenskonflikte nach § 85 WpHG und Art. 20 MAR. Beim oben analysierten Unternehmen ist folgender möglicher Interessenkonflikt gegeben: (5a,11); Einen Katalog möglicher Interessenkonflikte finden Sie unter: http://www.gbc-ag.de/de/Offenlegung.htm +++++++++++++++
Date (time) of completion: 11.11.2019 (9:42 am) Date (time) of first distribution: 11.11.2019 (11:00 am)

-------------------übermittelt durch die EQS Group AG.-------------------

Für den Inhalt der Mitteilung bzw. Research ist alleine der Herausgeber bzw. Ersteller der Studie verantwortlich. Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte.

Die wichtigsten Finanzdaten auf einen Blick
  2013 2014 2015 2016 2017 2018 2019 2020e
Umsatzerlöse1 0,00 0,00 0,00 0,62 0,79 32,62 83,89 121,00
EBITDA1,2 0,00 0,00 0,00 -0,87 -4,49 8,65 15,54 22,30
EBITDA-Marge3 0,00 0,00 0,00 -140,32 -568,35 26,52 18,52 18,43
EBIT1,4 0,00 0,00 0,00 -0,91 -4,86 2,33 5,00 7,80
EBIT-Marge5 0,00 0,00 0,00 -146,77 -615,19 7,14 5,96 6,45
Jahresüberschuss1 0,00 0,00 0,00 2,38 -6,20 1,58 1,25 2,70
Netto-Marge6 0,00 0,00 0,00 383,87 -784,81 4,84 1,49 2,23
Cashflow1,7 0,00 0,00 0,00 -28,63 -7,51 4,93 16,20 18,00
Ergebnis je Aktie8 0,00 0,00 0.00 0,09 -0,14 0,09 -0,01 0,04
Dividende8 0,00 0,00 0,00 0,00 0,00 0,00 0,00 0,00
Quelle: boersengefluester.de und Firmenangaben

  Geschäftsbericht 2019 - Kostenfrei herunterladen.  
1 in Mio. Euro; 2 EBITDA = Ergebnis vor Zinsen, Steuern und Abschreibungen; 3 EBITDA in Relation zum Umsatz; 4 EBIT = Ergebnis vor Zinsen und Steuern; 5 EBIT in Relation zum Umsatz; 6 Jahresüberschuss (-fehlbetrag) in Relation zum Umsatz; 7 Cashflow aus der gewöhnlichen Geschäftstätigkeit; 8 in Euro; Quelle: boersengefluester.de

Wirtschaftsprüfer: RSM

Media and Games Invest
WKN Kurs in € Einschätzung Börsenwert in Mio. €
A1JGT0 1,310 Kaufen 91,73
KGV 2021e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
21,83 20,54 1,070 65,50
0,94 5,66 1,09 9,528
Dividende '19 in € Dividende '20e in € Div.-Rendite '19e
in %
0,00 0,00 0,00 30.07.2020
Q1-Zahlen Q2-Zahlen Q3-Zahlen Bilanz-PK
12.08.2020 30.06.2020
Abstand 60Tage-Linie Abstand 200Tage-Linie Performance YtD Performance 52 Wochen
-1,06% 9,17% 16,96% 7,82%
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu Media and Games Invest plc  ISIN: MT0000580101 können Sie bei DGAP abrufen

Medien (Verlag/TV) , A1JGT0 , BCK , XETR:M8G