03.12.2019 DEAG Deutsche Entertainment AG  DE000A0Z23G6

Original-Research: DEAG Deutsche Entertainment AG (von Montega AG): Buy


Original-Research: DEAG Deutsche Entertainment AG - von Montega AG

Einstufung von Montega AG zu DEAG Deutsche Entertainment AG

Unternehmen: DEAG Deutsche Entertainment AG ISIN: DE000A0Z23G6

Anlass der Studie: Update
Empfehlung: Buy
seit: 03.12.2019
Kursziel: 6.00
Kursziel auf Sicht von: 12 months
Letzte Ratingänderung: -
Analyst: Henrik Markmann

DEAG coming closer to achieving annual goals after good Q3 figures

At the end of last week, DEAG published 9M figures and confirmed its annual goals following the positive operating development in Q3.

Sales growth of approx. 70% yoy: As part of its H1 reporting, DEAG had already guided for a sales level of EUR 55m in Q3 due to a shift in revenue caused by a couple of major events (Ed Sheeran, Böhse Onkelz amongst others). Generating Q3 sales of EUR 59.2m (+69.7% yoy) the company has even been able to slightly exceed this guidance. Although DEAG’s 9M sales still fall short of the prior-year basis (-19.5% yoy), management expects a strong final quarter based on the forthcoming high number of events and massive advance booking.

Significant margin improvement continues: EBITDA has improved significantly in Q3 from EUR 0.9m to EUR 4.9m. We believe this can be put down to an increasing focus on higher-margin events and a growing share of tickets sold via the company’s own MyTicket ticketing platform. Furthermore, DEAG is expected to have effectively reduced the platform’s cost base thanks to the cooperation with SecuTix that started early in Q3.

Since some events of the new shareholdings have developed successfully, but the existing tax-loss carry-forwards included in consolidation cannot be offset to some extent, tax expenses have increased substantially in Q3 (EUR 1.4m vs. EUR 0.1m yoy). However, net income prior to minorities still has increased significantly from EUR -0.6m in the previous year to now EUR 1.0m. Driven by the good development of some majority stakes, however, minorities have increased significantly as well (EUR 2.2m vs. EUR 0.2m yoy). For this reason, net income after minorities is EUR -1.2m which is below the prior-year basis (EUR -0.8m). On the other hand, investment pay-outs were lower than we had anticipated (EUR -6.2m vs. MONe EUR -10.7m) which had a positive impact on the cash flow. We have revised our valuation model on the basis of the slight changes in the group structure for 2019 et seq.

Promising event pipeline in the most important final quarter: The management board has confirmed the annual goals (“sales and EBITDA moderately above the previous year”). This implies another strong sales growth of some 70% yoy for Q4. Numerous shows (Disney on Ice or Dieter Bohlen’s tour amongst others) are likely to have a positive impact on revenue in Q4. Furthermore, DEAG’s high-margin “Christmas Garden” is represented in six locations this year (2018: 3). As most of the Christmas Garden tickets as well as a rising share of the concert tickets should be sold through the company’s own MyTicket ticketing platform, profitability is expected to be high in Q4 as well. That said, our former expectations appeared to have been somewhat overestimated, especially in terms of the top line.

Conclusion: We believe the good Q3 figures combined with the high number of events taking place in Q4 illustrate that DEAG is likely make operational progress in the final quarter as well. After having adjusted our estimates and rolled over the DCF model we confirm our “buy” rating and our price target of EUR 6.00.

+++ Diese Meldung ist keine Anlageberatung oder Aufforderung zum Abschluss bestimmter Börsengeschäfte. Bitte lesen Sie unseren RISIKOHINWEIS / HAFTUNGSAUSSCHLUSS unter http://www.montega.de +++

About Montega

Montega AG is one of the leading independent and owner-managed German research institutions with a strong focus on German SMEs. The Coverage Universe includes stocks from the MDAX, TecDAX and SDAX as well as selected second-line stocks and is constantly being expanded through successful stock picking. Montega is an outsourced research provider for institutional investors and focuses on publishing research as well as on organizing roadshows, field trips and conferences. The company addresses long-term oriented value investors, asset managers and Family offices primarily from Germany, Switzerland and Luxembourg. The analysts of Montega are characterized by excellent and frequent contacts to the top management, in-depth market knowledge and many years of experience in the analysis of German small and mid-cap companies.

Die vollständige Analyse können Sie hier downloaden: http://www.more-ir.de/d/19567.pdf

Kontakt für Rückfragen
Montega AG - Equity Research
Tel.: +49 (0)40 41111 37-80
Web: www.montega.de
E-Mail: research@montega.de

-------------------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 165,50 172,57 200,36 179,55 159,80 200,22 185,21 170,00
EBITDA1,2 8,90 7,47 -24,52 5,22 6,55 14,59 14,09 11,00
EBITDA-Marge3 5,38 4,33 -12,24 2,91 4,10 7,29 7,61 6,47
EBIT1,4 7,31 4,24 3,72 0,53 5,05 10,59 7,74 5,50
EBIT-Marge5 4,42 2,46 1,86 0,30 3,16 5,29 4,18 3,24
Jahresüberschuss1 2,16 2,22 -28,98 -2,20 -0,70 6,60 0,55 -0,60
Netto-Marge6 1,31 1,29 -14,46 -1,23 -0,44 3,30 0,30 -0,35
Cashflow1,7 -8,09 29,43 -37,85 -5,18 16,65 -13,31 16,44 5,50
Ergebnis je Aktie8 0,27 0,15 -1,83 -0,22 -0,13 0,32 -0,06 -0,35
Dividende8 0,12 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: Mazars

WKN Kurs in € Einschätzung Börsenwert in Mio. €
A0Z23G 2,370 Kaufen 46,51
KGV 2021e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
0,00 19,38 0,000 -24,69
5,59 2,83 0,25 3,210
Dividende '19 in € Dividende '20e in € Div.-Rendite '19e
in %
0,00 0,00 0,00 25.06.2020
Q1-Zahlen Q2-Zahlen Q3-Zahlen Bilanz-PK
28.05.2020 28.08.2020 30.11.2020 07.04.2020
Abstand 60Tage-Linie Abstand 200Tage-Linie Performance YtD Performance 52 Wochen
-17,36% -34,44% -45,89% -46,14%
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu DEAG Deutsche Entertainment AG  ISIN: DE000A0Z23G6 können Sie bei DGAP abrufen

Medien (Film, Musik) , A0Z23G , LOUD , XETR:ERMK