18.09.2020 Coreo AG  DE000A0B9VV6

Original-Research: Coreo AG (von GBC AG): BUY


 

Original-Research: Coreo AG - von GBC AG

Einstufung von GBC AG zu Coreo AG

Unternehmen: Coreo AG
ISIN: DE000A0B9VV6

Anlass der Studie: Research Note
Empfehlung: BUY
Kursziel: 2.60 EUR
Kursziel auf Sicht von: 31.12.2021
Letzte Ratingänderung:
Analyst: Cosmin Filker; Marcel Goldmann

Instead of the public bond issue, Coreo AG will conduct a private placement, planned issue volume of EUR 30 million, forecasts and rating unchanged

On September 14, 2020, Coreo AG cancelled the bond issue which had been running since August 24, 2020. Of the planned issue volume of EUR 30 million, approximately EUR 10 million were placed by the end of the extended subscription period (14.09.2020). This would not allow the original investment plan to be implemented. In accordance with the use of funds, Coreo AG had planned on the one hand to repay the warrant bond with an outstanding volume of EUR 15 million, which runs until 2022, and on the other hand to finance new investments in residential and commercial real estate.

As a replacement for the now cancelled public offering, the company nevertheless plans to carry out a private placement in the amount of the original bond volume of EUR 30 million to a well-known investor and the two anchor shareholders. According to the company, the relevant discussions are at an advanced stage. Following the adjustment of the bond conditions, the private placement should be finalized in the coming weeks.

Compared to the previous bond issue, there will be no significant changes for Coreo AG shareholders, apart from the adjustment of the terms and conditions, which we believe should be minor. The full placement of the originally planned volume of EUR 30 million would be ensured, which means that the original investment plan could be implemented. The repayment of the option bond with an outstanding volume of around EUR 15 million, which runs until 2022, would then still be possible. The coupon of the warrant bond in the amount of 10% should be significantly higher than the interest rate in the private placement, which should result in considerable interest savings.

In addition, the company plans to acquire properties worth more than EUR 40 million in the near future, for which exclusivity agreements have already been concluded. The approximately EUR15 million still available after the redemption of the warrant bond would be sufficient to implement the specifically planned real estate acquisitions. With an assumed LTV (loanto -value) of approximately 66%, the Company could acquire new properties with a volume of up to EUR 50 million.

Despite the cancellation of the bond issue, the fact that the Company is expected to receive the originally targeted volume of EUR 30 million is to be seen as positive overall. Especially since Coreo AG will be able to carry out another bond issue at a later date on the basis of the preparatory work carried out. In order to realize the portfolio growth of EUR 40 million in 2020 and 2021 that we have forecast so far, the company will require additional funds.

Our previous forecasts remain valid. Within the scope of the Anno Study published on June 17, 2020, we assumed a significant expansion of the key earnings and profit figures on the basis of the existing portfolio and including planned new investments of EUR 40 million. We confirm the target price of EUR 2.60 determined in the Anno study and thus continue to assign the BUY rating.

Die vollständige Analyse können Sie hier downloaden: http://www.more-ir.de/d/21637.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: (4,5a,6a,11); Einen Katalog möglicher Interessenkonflikte finden Sie unter: http://www.gbc-ag.de/de/Offenlegung.htm +++++++++++++++
Date (time) completion: 17.09.20 (3:05 pm) Date (time) first distribution: 18.09.20 (9:30 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 0,48 8,89 5,90 9,61 14,67 8,85 9,30
EBITDA1,2 3,25 4,91 2,52 -0,01 2,87 1,05 0,00
EBITDA-Marge3 677,08 55,23 42,71 -0,10 19,56 11,86
EBIT1,4 3,24 4,90 2,50 -0,69 2,84 0,98 0,00
EBIT-Marge5 675,00 55,12 42,37 -7,18 19,36 11,07 0,00
Jahresüberschuss1 3,08 1,66 -0,86 -2,44 -0,89 -1,90 -1,15
Netto-Marge6 641,67 18,67 -14,58 -25,39 -6,07 -21,47 -12,37
Cashflow1,7 -0,79 -11,30 -5,25 -13,80 -2,84 -3,29 0,00
Ergebnis je Aktie8 0,19 0,10 -0,05 -0,14 -0,05 -0,09 -0,11
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: Votum

INVESTOR-INFORMATIONEN
©boersengefluester.de
Coreo
WKN Kurs in € Einschätzung Börsenwert in Mio. €
A0B9VV 0,306 - 6,90
KGV 2025e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
0,00 14,09 0,00 -0,96
KBV KCV KUV EV/EBITDA
0,24 - 0,78 66,54
Dividende '22 in € Dividende '23e in € Div.-Rendite '23e
in %
Hauptversammlung
0,00 0,00 0,00 12.07.2023
Q1-Zahlen Q2-Zahlen Q3-Zahlen Bilanz-PK
31.10.2023 31.05.2024
Abstand 60Tage-Linie Abstand 200Tage-Linie Performance YtD Performance 52 Wochen
1,32% -8,38% -5,56% -36,51%
    
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu Coreo AG  ISIN: DE000A0B9VV6 können Sie bei EQS abrufen


Immobilien (Gewerbe) , A0B9VV , CORE , XETR:CORE