21.04.2020 The NAGA Group AG  DE000A161NR7

Original-Research: The NAGA Group AG (von GBC AG): BUY


 

Original-Research: The NAGA Group AG - von GBC AG

Einstufung von GBC AG zu The NAGA Group AG

Unternehmen: The NAGA Group AG
ISIN: DE000A161NR7

Anlass der Studie: Research Comment
Empfehlung: BUY
Kursziel: 2.70 EUR
Kursziel auf Sicht von: 31/12/2020
Letzte Ratingänderung:
Analyst: Cosmin Filker

Q1 figures 2020 significantly above our expectations, forecasts for 2020 and 2021 raised, old price target reached, new price target raised to EUR2.70

According to preliminary figures, The NAGA Group AG (NAGA) generated a significant increase in revenues to EUR 7.0 million (previous year: EUR 0.6 million) in the first quarter of 2020. It is particularly noteworthy that this is exclusively trade and service revenue, which is therefore fully attributable to the operating business. The basis for this development is the significant increase in the number of active accounts, which has doubled since the beginning of the year and as a result of that the trading volume has been expanded to a new quarterly record of EUR 23 billion. After the 2019 financial year was marked by substantial restructuring, NAGA had shown a positive trend, particularly at the end of the past financial year, with operating revenues rising to EUR2.5 million in the fourth quarter. In this respect, Q1 2020 must be seen as a continuation of this development, which was also positively influenced by the high volatility currently prevailing on the capital markets.

With preliminary EBITDA of EUR 3.3 million (previous year: EUR -2.8 million) and EBIT of EUR 2.2 million (previous year: EUR -3.9 million), the operating break-even point was significantly exceeded. Although NAGA has implemented significant cost savings in the course of its restructuring, we did not expect to reach the break-even point until the course of the coming financial year 2021.

The product and customer acquisition strategy was more successful than we had anticipated. In the course of the reorganization, NAGA had transferred its product range to a uniform platform, with a strong focus on traditional securities trading within the framework of its own social trading platform 'NAGA Trader'. In addition, the implemented partner program, in which important 'pro-users' act as catalysts for the cost-effective acquisition of new customers, appears to be very successful. Finally, the international market offensive, which was recently extended to Uruguay and China, also contributed important growth impulses.

The preliminary figures for the first quarter of 2020, which are well above our expectations, make it necessary to adjust our forecasts for 2020 and 2021. Based on the expectation that the high volatilities could continue until at least the middle of the year, we expect sales revenues of EUR 20.21 million in 2020 (old forecast: EUR 10.61 million). On the basis of the forecasts, which have thus been raised significantly, we expect revenues in 2021 to also be significantly higher at EUR 24.25 million (previously: EUR 14.66 million). The company should exceed the break-even point in both financial years.

We have adjusted our DCF valuation model and calculated a new price target of EUR 2.70 (previously: EUR 1.75). Although the NAGA share has performed very positively compared to our last research report (see report dated 21 November 19), with a price increase of 143 %, and has reached our old price target, based on the new price target a further price potential of 58.8 % is calculated. We thus continue to assign the BUY rating.

Die vollständige Analyse können Sie hier downloaden: http://www.more-ir.de/d/20579.pdf

Kontakt für Rückfragen
Jörg Grunwald
Vorstand
GBC AG
Halderstrasse 27
86150 Augsburg
0821 / 241133 0
[email protected]
++++++++++++++++
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
+++++++++++++++
Date (Time) of completion: 20/04/20 (1:00 pm) Date (Time) first distribution: 21/04/20 (10:00 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
  2017 2018 2019 2020 2021 2022 2023e
Umsatzerlöse1 12,84 16,12 7,62 24,35 52,88 57,60 45,50
EBITDA1,2 2,88 0,27 -9,17 4,50 -4,20 -13,73 7,00
EBITDA-Marge3 22,43 1,67 -120,34 18,48 -7,94 -23,84
EBIT1,4 -1,90 -4,82 -12,18 0,94 -9,55 -36,86 0,00
EBIT-Marge5 -14,80 -29,90 -159,84 3,86 -18,06 -63,99 0,00
Jahresüberschuss1 -2,24 -4,10 -13,38 0,17 -10,76 -37,05 0,00
Netto-Marge6 -17,45 -25,43 -175,59 0,70 -20,35 -64,32 0,00
Cashflow1,7 -4,16 -2,93 -2,40 1,61 -12,90 -14,52 0,00
Ergebnis je Aktie8 -0,14 -0,10 -0,30 -0,01 -0,23 -0,18 -0,69
Dividende8 0,00 0,00 0,00 0,00 0,00 0,00 0,00
Quelle: boersengefluester.de und Firmenangaben

  Geschäftsbericht 2022 - 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: MSW

INVESTOR-INFORMATIONEN
©boersengefluester.de
Naga Group
WKN Kurs in € Einschätzung Börsenwert in Mio. €
A161NR 0,830 44,86
KGV 2025e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
0,00 1,72 0,00 -3,58
KBV KCV KUV EV/EBITDA
0,36 - 0,99 5,97
Dividende '22 in € Dividende '23e in € Div.-Rendite '23e
in %
Hauptversammlung
0,00 0,00 0,00 21.12.2023
Q1-Zahlen Q2-Zahlen Q3-Zahlen Bilanz-PK
31.10.2023 16.11.2023
Abstand 60Tage-Linie Abstand 200Tage-Linie Performance YtD Performance 52 Wochen
0,97% -22,07% -22,43% -49,82%
    
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu The NAGA Group AG  ISIN: DE000A161NR7 können Sie bei EQS abrufen


FinTech , A161NR , N4G , XETR:N4G